{"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":1,"defined_names":169,"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":168,"n_cols":20,"rows_kept":168,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,"Project",{"$f":"scenario","v":3},"Project IRR",{"$f":"'Template Model'!G1","v":7.2195813626358296E-2},null,null,3]
[null,null,null,null,null,"Equity IRR",{"$f":"'Template Model'!G204","v":0.10746895943369972}]
[null,null,null,null,null,"Debt IRR",{"$f":"'Template Model'!G206","v":3.9753705408498208E-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$2)","v":1.4999999999999999E-2},null,null,0.01,1.2E-2,1.4999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,0.01,1.2E-2,1.4999999999999999E-2]
[]
[null,null,"Up-Front Fees",null,"%",{"$f":"INDEX(I74:AG74,InputC!$J$2)","v":0.02},null,null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[]
[null,null,"Pro-Rata Funding",null,"Flag",{"$f":"INDEX(I76:AG76,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(I77:AG77,InputC!$J$2)","v":false},null,null,{"$f":"NOT(I76)","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,"Circular Method",null,3]
[null,null,null,"Iteration",null,{"$f":"F83=1","v":false}]
[null,null,null,"Copy Paste",null,{"$f":"F83=2","v":false}]
[null,null,null,"UDF",null,{"$f":"F83=3","v":true}]
[null,null,null,"None",null,{"$f":"circ_method=4","v":false}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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":303,"n_cols":754,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[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",{"$f":"IZ5+1","v":"2045-11-01"},{"$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":"2025-01-01"},{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2025-07-01"},{"$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,{"$f":"(AND(U$4>=$F6,U$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(AE$4>=$F6,AE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$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",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2025-07-01"},{"$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,{"$f":"IZ8+JA7","v":245},{"$f":"JA8+JB7","v":246},{"$f":"JB8+JC7","v":247},{"$f":"JC8+JD7","v":248},{"$f":"JD8+JE7","v":249},{"$f":"JE8+JF7","v":250},{"$f":"JF8+JG7","v":251},{"$f":"JG8+JH7","v":252},{"$f":"JH8+JI7","v":253},{"$f":"JI8+JJ7","v":254},{"$f":"JJ8+JK7","v":255},{"$f":"JK8+JL7","v":256},{"$f":"JL8+JM7","v":257},{"$f":"JM8+JN7","v":258},{"$f":"JN8+JO7","v":259},{"$f":"JO8+JP7","v":260},{"$f":"JP8+JQ7","v":261},{"$f":"JQ8+JR7","v":262},{"$f":"JR8+JS7","v":263},{"$f":"JS8+JT7","v":264},{"$f":"JT8+JU7","v":265},{"$f":"JU8+JV7","v":266},{"$f":"JV8+JW7","v":267},{"$f":"JW8+JX7","v":268},{"$f":"JX8+JY7","v":269},{"$f":"JY8+JZ7","v":270},{"$f":"JZ8+KA7","v":271},{"$f":"KA8+KB7","v":272},{"$f":"KB8+KC7","v":273},{"$f":"KC8+KD7","v":274},{"$f":"KD8+KE7","v":275},{"$f":"KE8+KF7","v":276},{"$f":"KF8+KG7","v":277},{"$f":"KG8+KH7","v":278},{"$f":"KH8+KI7","v":279},{"$f":"KI8+KJ7","v":280},{"$f":"KJ8+KK7","v":281},{"$f":"KK8+KL7","v":282},{"$f":"KL8+KM7","v":283},{"$f":"KM8+KN7","v":284},{"$f":"KN8+KO7","v":285},{"$f":"KO8+KP7","v":286},{"$f":"KP8+KQ7","v":287},{"$f":"KQ8+KR7","v":288},{"$f":"KR8+KS7","v":289},{"$f":"KS8+KT7","v":290},{"$f":"KT8+KU7","v":291},{"$f":"KU8+KV7","v":292},{"$f":"KV8+KW7","v":293},{"$f":"KW8+KX7","v":294},{"$f":"KX8+KY7","v":295},{"$f":"KY8+KZ7","v":296},{"$f":"KZ8+LA7","v":297},{"$f":"LA8+LB7","v":298},{"$f":"LB8+LC7","v":299},{"$f":"LC8+LD7","v":300},{"$f":"LD8+LE7","v":301},{"$f":"LE8+LF7","v":302},{"$f":"LF8+LG7","v":303},{"$f":"LG8+LH7","v":304},{"$f":"LH8+LI7","v":305},{"$f":"LI8+LJ7","v":306},{"$f":"LJ8+LK7","v":307},{"$f":"LK8+LL7","v":308},{"$f":"LL8+LM7","v":309},{"$f":"LM8+LN7","v":310},{"$f":"LN8+LO7","v":311},{"$f":"LO8+LP7","v":312},{"$f":"LP8+LQ7","v":313},{"$f":"LQ8+LR7","v":314},{"$f":"LR8+LS7","v":315},{"$f":"LS8+LT7","v":316},{"$f":"LT8+LU7","v":317},{"$f":"LU8+LV7","v":318},{"$f":"LV8+LW7","v":319},{"$f":"LW8+LX7","v":320},{"$f":"LX8+LY7","v":321},{"$f":"LY8+LZ7","v":322},{"$f":"LZ8+MA7","v":323},{"$f":"MA8+MB7","v":324},{"$f":"MB8+MC7","v":325},{"$f":"MC8+MD7","v":326},{"$f":"MD8+ME7","v":327},{"$f":"ME8+MF7","v":328},{"$f":"MF8+MG7","v":329},{"$f":"MG8+MH7","v":330},{"$f":"MH8+MI7","v":331},{"$f":"MI8+MJ7","v":332},{"$f":"MJ8+MK7","v":333},{"$f":"MK8+ML7","v":334},{"$f":"ML8+MM7","v":335},{"$f":"MM8+MN7","v":336},{"$f":"MN8+MO7","v":337},{"$f":"MO8+MP7","v":338},{"$f":"MP8+MQ7","v":339},{"$f":"MQ8+MR7","v":340},{"$f":"MR8+MS7","v":341},{"$f":"MS8+MT7","v":342},{"$f":"MT8+MU7","v":343},{"$f":"MU8+MV7","v":344},{"$f":"MV8+MW7","v":345},{"$f":"MW8+MX7","v":346},{"$f":"MX8+MY7","v":347},{"$f":"MY8+MZ7","v":348},{"$f":"MZ8+NA7","v":349},{"$f":"NA8+NB7","v":350},{"$f":"NB8+NC7","v":351},{"$f":"NC8+ND7","v":352},{"$f":"ND8+NE7","v":353},{"$f":"NE8+NF7","v":354},{"$f":"NF8+NG7","v":355},{"$f":"NG8+NH7","v":356},{"$f":"NH8+NI7","v":357},{"$f":"NI8+NJ7","v":358},{"$f":"NJ8+NK7","v":359},{"$f":"NK8+NL7","v":360},{"$f":"NL8+NM7","v":361},{"$f":"NM8+NN7","v":362},{"$f":"NN8+NO7","v":363},{"$f":"NO8+NP7","v":364},{"$f":"NP8+NQ7","v":365},{"$f":"NQ8+NR7","v":366},{"$f":"NR8+NS7","v":367},{"$f":"NS8+NT7","v":368},{"$f":"NT8+NU7","v":369},{"$f":"NU8+NV7","v":370},{"$f":"NV8+NW7","v":371},{"$f":"NW8+NX7","v":372},{"$f":"NX8+NY7","v":373},{"$f":"NY8+NZ7","v":374},{"$f":"NZ8+OA7","v":375},{"$f":"OA8+OB7","v":376},{"$f":"OB8+OC7","v":377},{"$f":"OC8+OD7","v":378},{"$f":"OD8+OE7","v":379},{"$f":"OE8+OF7","v":380},{"$f":"OF8+OG7","v":381},{"$f":"OG8+OH7","v":382},{"$f":"OH8+OI7","v":383},{"$f":"OI8+OJ7","v":384},{"$f":"OJ8+OK7","v":385},{"$f":"OK8+OL7","v":386},{"$f":"OL8+OM7","v":387},{"$f":"OM8+ON7","v":388},{"$f":"ON8+OO7","v":389},{"$f":"OO8+OP7","v":390},{"$f":"OP8+OQ7","v":391},{"$f":"OQ8+OR7","v":392},{"$f":"OR8+OS7","v":393},{"$f":"OS8+OT7","v":394},{"$f":"OT8+OU7","v":395},{"$f":"OU8+OV7","v":396},{"$f":"OV8+OW7","v":397},{"$f":"OW8+OX7","v":398},{"$f":"OX8+OY7","v":399},{"$f":"OY8+OZ7","v":400},{"$f":"OZ8+PA7","v":401},{"$f":"PA8+PB7","v":402},{"$f":"PB8+PC7","v":403},{"$f":"PC8+PD7","v":404},{"$f":"PD8+PE7","v":405},{"$f":"PE8+PF7","v":406},{"$f":"PF8+PG7","v":407},{"$f":"PG8+PH7","v":408},{"$f":"PH8+PI7","v":409},{"$f":"PI8+PJ7","v":410},{"$f":"PJ8+PK7","v":411},{"$f":"PK8+PL7","v":412},{"$f":"PL8+PM7","v":413},{"$f":"PM8+PN7","v":414},{"$f":"PN8+PO7","v":415},{"$f":"PO8+PP7","v":416},{"$f":"PP8+PQ7","v":417},{"$f":"PQ8+PR7","v":418},{"$f":"PR8+PS7","v":419},{"$f":"PS8+PT7","v":420},{"$f":"PT8+PU7","v":420},{"$f":"PU8+PV7","v":420},{"$f":"PV8+PW7","v":420},{"$f":"PW8+PX7","v":420},{"$f":"PX8+PY7","v":420},{"$f":"PY8+PZ7","v":420},{"$f":"PZ8+QA7","v":420},{"$f":"QA8+QB7","v":420},{"$f":"QB8+QC7","v":420},{"$f":"QC8+QD7","v":420},{"$f":"QD8+QE7","v":420},{"$f":"QE8+QF7","v":420},{"$f":"QF8+QG7","v":420},{"$f":"QG8+QH7","v":420},{"$f":"QH8+QI7","v":420},{"$f":"QI8+QJ7","v":420},{"$f":"QJ8+QK7","v":420},{"$f":"QK8+QL7","v":420},{"$f":"QL8+QM7","v":420},{"$f":"QM8+QN7","v":420},{"$f":"QN8+QO7","v":420},{"$f":"QO8+QP7","v":420},{"$f":"QP8+QQ7","v":420},{"$f":"QQ8+QR7","v":420},{"$f":"QR8+QS7","v":420},{"$f":"QS8+QT7","v":420},{"$f":"QT8+QU7","v":420},{"$f":"QU8+QV7","v":420},{"$f":"QV8+QW7","v":420},{"$f":"QW8+QX7","v":420},{"$f":"QX8+QY7","v":420},{"$f":"QY8+QZ7","v":420},{"$f":"QZ8+RA7","v":420},{"$f":"RA8+RB7","v":420},{"$f":"RB8+RC7","v":420},{"$f":"RC8+RD7","v":420},{"$f":"RD8+RE7","v":420},{"$f":"RE8+RF7","v":420},{"$f":"RF8+RG7","v":420},{"$f":"RG8+RH7","v":420},{"$f":"RH8+RI7","v":420},{"$f":"RI8+RJ7","v":420},{"$f":"RJ8+RK7","v":420},{"$f":"RK8+RL7","v":420},{"$f":"RL8+RM7","v":420},{"$f":"RM8+RN7","v":420},{"$f":"RN8+RO7","v":420},{"$f":"RO8+RP7","v":420},{"$f":"RP8+RQ7","v":420},{"$f":"RQ8+RR7","v":420},{"$f":"RR8+RS7","v":420},{"$f":"RS8+RT7","v":420},{"$f":"RT8+RU7","v":420},{"$f":"RU8+RV7","v":420},{"$f":"RV8+RW7","v":420},{"$f":"RW8+RX7","v":420},{"$f":"RX8+RY7","v":420},{"$f":"RY8+RZ7","v":420},{"$f":"RZ8+SA7","v":420},{"$f":"SA8+SB7","v":420},{"$f":"SB8+SC7","v":420},{"$f":"SC8+SD7","v":420},{"$f":"SD8+SE7","v":420},{"$f":"SE8+SF7","v":420},{"$f":"SF8+SG7","v":420},{"$f":"SG8+SH7","v":420},{"$f":"SH8+SI7","v":420},{"$f":"SI8+SJ7","v":420},{"$f":"SJ8+SK7","v":420},{"$f":"SK8+SL7","v":420},{"$f":"SL8+SM7","v":420},{"$f":"SM8+SN7","v":420},{"$f":"SN8+SO7","v":420},{"$f":"SO8+SP7","v":420},{"$f":"SP8+SQ7","v":420},{"$f":"SQ8+SR7","v":420},{"$f":"SR8+SS7","v":420},{"$f":"SS8+ST7","v":420},{"$f":"ST8+SU7","v":420},{"$f":"SU8+SV7","v":420},{"$f":"SV8+SW7","v":420},{"$f":"SW8+SX7","v":420},{"$f":"SX8+SY7","v":420},{"$f":"SY8+SZ7","v":420},{"$f":"SZ8+TA7","v":420},{"$f":"TA8+TB7","v":420},{"$f":"TB8+TC7","v":420},{"$f":"TC8+TD7","v":420},{"$f":"TD8+TE7","v":420},{"$f":"TE8+TF7","v":420},{"$f":"TF8+TG7","v":420},{"$f":"TG8+TH7","v":420},{"$f":"TH8+TI7","v":420},{"$f":"TI8+TJ7","v":420},{"$f":"TJ8+TK7","v":420},{"$f":"TK8+TL7","v":420},{"$f":"TL8+TM7","v":420},{"$f":"TM8+TN7","v":420},{"$f":"TN8+TO7","v":420},{"$f":"TO8+TP7","v":420},{"$f":"TP8+TQ7","v":420},{"$f":"TQ8+TR7","v":420},{"$f":"TR8+TS7","v":420},{"$f":"TS8+TT7","v":420},{"$f":"TT8+TU7","v":420},{"$f":"TU8+TV7","v":420},{"$f":"TV8+TW7","v":420},{"$f":"TW8+TX7","v":420},{"$f":"TX8+TY7","v":420},{"$f":"TY8+TZ7","v":420},{"$f":"TZ8+UA7","v":420},{"$f":"UA8+UB7","v":420},{"$f":"UB8+UC7","v":420},{"$f":"UC8+UD7","v":420},{"$f":"UD8+UE7","v":420},{"$f":"UE8+UF7","v":420},{"$f":"UF8+UG7","v":420},{"$f":"UG8+UH7","v":420},{"$f":"UH8+UI7","v":420},{"$f":"UI8+UJ7","v":420},{"$f":"UJ8+UK7","v":420},{"$f":"UK8+UL7","v":420},{"$f":"UL8+UM7","v":420},{"$f":"UM8+UN7","v":420},{"$f":"UN8+UO7","v":420},{"$f":"UO8+UP7","v":420},{"$f":"UP8+UQ7","v":420},{"$f":"UQ8+UR7","v":420},{"$f":"UR8+US7","v":420},{"$f":"US8+UT7","v":420},{"$f":"UT8+UU7","v":420},{"$f":"UU8+UV7","v":420},{"$f":"UV8+UW7","v":420},{"$f":"UW8+UX7","v":420},{"$f":"UX8+UY7","v":420},{"$f":"UY8+UZ7","v":420},{"$f":"UZ8+VA7","v":420},{"$f":"VA8+VB7","v":420},{"$f":"VB8+VC7","v":420},{"$f":"VC8+VD7","v":420},{"$f":"VD8+VE7","v":420},{"$f":"VE8+VF7","v":420},{"$f":"VF8+VG7","v":420},{"$f":"VG8+VH7","v":420},{"$f":"VH8+VI7","v":420},{"$f":"VI8+VJ7","v":420},{"$f":"VJ8+VK7","v":420},{"$f":"VK8+VL7","v":420},{"$f":"VL8+VM7","v":420},{"$f":"VM8+VN7","v":420},{"$f":"VN8+VO7","v":420},{"$f":"VO8+VP7","v":420},{"$f":"VP8+VQ7","v":420},{"$f":"VQ8+VR7","v":420},{"$f":"VR8+VS7","v":420},{"$f":"VS8+VT7","v":420},{"$f":"VT8+VU7","v":420},{"$f":"VU8+VV7","v":420},{"$f":"VV8+VW7","v":420},{"$f":"VW8+VX7","v":420},{"$f":"VX8+VY7","v":420},{"$f":"VY8+VZ7","v":420},{"$f":"VZ8+WA7","v":420},{"$f":"WA8+WB7","v":420},{"$f":"WB8+WC7","v":420},{"$f":"WC8+WD7","v":420},{"$f":"WD8+WE7","v":420},{"$f":"WE8+WF7","v":420},{"$f":"WF8+WG7","v":420},{"$f":"WG8+WH7","v":420},{"$f":"WH8+WI7","v":420},{"$f":"WI8+WJ7","v":420},{"$f":"WJ8+WK7","v":420},{"$f":"WK8+WL7","v":420},{"$f":"WL8+WM7","v":420},{"$f":"WM8+WN7","v":420},{"$f":"WN8+WO7","v":420},{"$f":"WO8+WP7","v":420},{"$f":"WP8+WQ7","v":420},{"$f":"WQ8+WR7","v":420},{"$f":"WR8+WS7","v":420},{"$f":"WS8+WT7","v":420},{"$f":"WT8+WU7","v":420},{"$f":"WU8+WV7","v":420},{"$f":"WV8+WW7","v":420},{"$f":"WW8+WX7","v":420},{"$f":"WX8+WY7","v":420},{"$f":"WY8+WZ7","v":420},{"$f":"WZ8+XA7","v":420},{"$f":"XA8+XB7","v":420},{"$f":"XB8+XC7","v":420},{"$f":"XC8+XD7","v":420},{"$f":"XD8+XE7","v":420},{"$f":"XE8+XF7","v":420},{"$f":"XF8+XG7","v":420},{"$f":"XG8+XH7","v":420},{"$f":"XH8+XI7","v":420},{"$f":"XI8+XJ7","v":420},{"$f":"XJ8+XK7","v":420},{"$f":"XK8+XL7","v":420},{"$f":"XL8+XM7","v":420},{"$f":"XM8+XN7","v":420},{"$f":"XN8+XO7","v":420},{"$f":"XO8+XP7","v":420},{"$f":"XP8+XQ7","v":420},{"$f":"XQ8+XR7","v":420},{"$f":"XR8+XS7","v":420},{"$f":"XS8+XT7","v":420},{"$f":"XT8+XU7","v":420},{"$f":"XU8+XV7","v":420},{"$f":"XV8+XW7","v":420},{"$f":"XW8+XX7","v":420},{"$f":"XX8+XY7","v":420},{"$f":"XY8+XZ7","v":420},{"$f":"XZ8+YA7","v":420},{"$f":"YA8+YB7","v":420},{"$f":"YB8+YC7","v":420},{"$f":"YC8+YD7","v":420},{"$f":"YD8+YE7","v":420},{"$f":"YE8+YF7","v":420},{"$f":"YF8+YG7","v":420},{"$f":"YG8+YH7","v":420},{"$f":"YH8+YI7","v":420},{"$f":"YI8+YJ7","v":420},{"$f":"YJ8+YK7","v":420},{"$f":"YK8+YL7","v":420},{"$f":"YL8+YM7","v":420},{"$f":"YM8+YN7","v":420},{"$f":"YN8+YO7","v":420},{"$f":"YO8+YP7","v":420},{"$f":"YP8+YQ7","v":420},{"$f":"YQ8+YR7","v":420},{"$f":"YR8+YS7","v":420},{"$f":"YS8+YT7","v":420},{"$f":"YT8+YU7","v":420},{"$f":"YU8+YV7","v":420},{"$f":"YV8+YW7","v":420},{"$f":"YW8+YX7","v":420},{"$f":"YX8+YY7","v":420},{"$f":"YY8+YZ7","v":420},{"$f":"YZ8+ZA7","v":420},{"$f":"ZA8+ZB7","v":420},{"$f":"ZB8+ZC7","v":420},{"$f":"ZC8+ZD7","v":420},{"$f":"ZD8+ZE7","v":420},{"$f":"ZE8+ZF7","v":420},{"$f":"ZF8+ZG7","v":420},{"$f":"ZG8+ZH7","v":420},{"$f":"ZH8+ZI7","v":420},{"$f":"ZI8+ZJ7","v":420},{"$f":"ZJ8+ZK7","v":420},{"$f":"ZK8+ZL7","v":420},{"$f":"ZL8+ZM7","v":420},{"$f":"ZM8+ZN7","v":420},{"$f":"ZN8+ZO7","v":420},{"$f":"ZO8+ZP7","v":420},{"$f":"ZP8+ZQ7","v":420},{"$f":"ZQ8+ZR7","v":420},{"$f":"ZR8+ZS7","v":420},{"$f":"ZS8+ZT7","v":420},{"$f":"ZT8+ZU7","v":420},{"$f":"ZU8+ZV7","v":420},{"$f":"ZV8+ZW7","v":420},{"$f":"ZW8+ZX7","v":420},{"$f":"ZX8+ZY7","v":420},{"$f":"ZY8+ZZ7","v":420},{"$f":"ZZ8+AAA7","v":420},{"$f":"AAA8+AAB7","v":420},{"$f":"AAB8+AAC7","v":420},{"$f":"AAC8+AAD7","v":420},{"$f":"AAD8+AAE7","v":420},{"$f":"AAE8+AAF7","v":420},{"$f":"AAF8+AAG7","v":420},{"$f":"AAG8+AAH7","v":420},{"$f":"AAH8+AAI7","v":420},{"$f":"AAI8+AAJ7","v":420},{"$f":"AAJ8+AAK7","v":420},{"$f":"AAK8+AAL7","v":420},{"$f":"AAL8+AAM7","v":420},{"$f":"AAM8+AAN7","v":420},{"$f":"AAN8+AAO7","v":420},{"$f":"AAO8+AAP7","v":420},{"$f":"AAP8+AAQ7","v":420},{"$f":"AAQ8+AAR7","v":420},{"$f":"AAR8+AAS7","v":420},{"$f":"AAS8+AAT7","v":420},{"$f":"AAT8+AAU7","v":420},{"$f":"AAU8+AAV7","v":420},{"$f":"AAV8+AAW7","v":420},{"$f":"AAW8+AAX7","v":420},{"$f":"AAX8+AAY7","v":420},{"$f":"AAY8+AAZ7","v":420},{"$f":"AAZ8+ABA7","v":420},{"$f":"ABA8+ABB7","v":420},{"$f":"ABB8+ABC7","v":420},{"$f":"ABC8+ABD7","v":420},{"$f":"ABD8+ABE7","v":420},{"$f":"ABE8+ABF7","v":420},{"$f":"ABF8+ABG7","v":420},{"$f":"ABG8+ABH7","v":420},{"$f":"ABH8+ABI7","v":420},{"$f":"ABI8+ABJ7","v":420},{"$f":"ABJ8+ABK7","v":420},{"$f":"ABK8+ABL7","v":420},{"$f":"ABL8+ABM7","v":420},{"$f":"ABM8+ABN7","v":420},{"$f":"ABN8+ABO7","v":420},{"$f":"ABO8+ABP7","v":420},{"$f":"ABP8+ABQ7","v":420},{"$f":"ABQ8+ABR7","v":420},{"$f":"ABR8+ABS7","v":420},{"$f":"ABS8+ABT7","v":420},{"$f":"ABT8+ABU7","v":420},{"$f":"ABU8+ABV7","v":420},{"$f":"ABV8+ABW7","v":420},{"$f":"ABW8+ABX7","v":420},{"$f":"ABX8+ABY7","v":420},{"$f":"ABY8+ABZ7","v":420}]
[null,null,null,"Label"]
[]
[null,"Volumes and Production"]
[null,null,"Capacity"]
[null,null,null,"Solar Capacity","kWac",{"$f":"INDEX(InputC!I26:AD26,E1)","v":1000},null,null,null,null,{"$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,{"$f":"GV44*GV45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":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",{"$f":"INDEX(InputC!I57:AD57,E1)","v":0}]
[null,null,null,"Total Nominal O&M Cost",null,null,null,{"$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,{"$f":"AAN66*AAN51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre tax IRR","%",{"$f":"IRR(K72:ABZ72,0.001)","v":5.8259642963824909E-3},{"$f":"(1+F73)^(months/$F$5)-1","v":7.2195813626358296E-2},null,"%"]
[null,null,null,"Adjusted Investment for Construction Funding"]
[]
[]
[null,null,null,"Gross Investment",null,null,null,null,"EUR",null,{"$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,{"$f":"AAO82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.a.",null,{"$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,{"$f":"IF(AAL90,AAM86/AAL90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighting",null,null,null,{"$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$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT with Economic Depreciation",null,null,null,{"$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,{"$f":"AAN70-AAN101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Debt Sizing"]
[null,null,"Debt Flags"]
[null,null,null,"Month Number",null,null,null,null,"Month",null,{"$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,{"$f":"MONTH(AAM4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,"Add: Adjustment for Period Pre-COD","Date",{"$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$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Target Debt Service over Debt Repayment",null,null,null,{"$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,"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,{"$f":"AAL126*(1+AAM125*AAM110)","v":2.5054542754445857},2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857]
[]
[]
[null,null,null,"Debt to Capital Applied","%",null,{"$f":"F133","v":0.8}]
[null,null,null,"DSCR Applied in Repayment","x",null,{"$f":"G140","v":1.2}]
[null,null,"Circular Method",null,"Code",{"$f":"InputC!F83","v":3}]
[null,null,null,"Capital Expenditures",null,null,null,{"$f":"SUM(K146:XFD146)","v":432000},"EUR",null,{"$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,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Sources",null,null,null,{"$f":"SUM(K155:XFD155)","v":442057.99848281313},"EUR",null,{"$f":"SUM(K153:K154)","v":79072.927967926458},{"$f":"SUM(L153:L154)","v":72210.861141247806},72403.423437624471,72596.499233458133,72790.089898080681,72984.196804475563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX153:BX154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ153:EJ154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV153:GV154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JA153:JA154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LM153:LM154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(NY153:NY154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QK153:QK154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SW153:SW154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VI153:VI154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(XU153:XU154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAG153:AAG154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS over Debt Repayment",null,null,null,null,"EUR",null,{"$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",{"$f":"G141","v":1.2},null,null,"EUR",null,{"$f":"K160/$F$161","v":0},{"$f":"L160/$F$161","v":0},0,0,0,0,2003.7303613456502,2007.6281822055089,1930.3966374880979,2015.4462585778126,1937.8967775586386,2023.2943415932111,2026.7369667342175,1784.3897123984323,2033.6394686445224,1954.8712851890859,2040.5650350343203,1961.51113779974,2047.5137408776218,2050.9967945875783,1971.5123808654525,2057.9803506986468,1978.2076232718498,2064.9872347218397,2068.1634620051777,1820.2503450077834,2074.5302401076583,1993.7474638022263,2080.916162444491,1999.8667714010435,2087.3212845724629,2090.5310629612209,2009.080097634901,2096.9650892778495,2015.2453020620901,2103.418454944142,2106.8236035717382,1939.4794103829529,2113.6500977650189,2031.3993425438878,2120.4982431783383,2037.9625725902308,2127.3681063445624,2130.8112029296985,2047.8463062200408,2137.7137678999679,2054.4614800589393,2144.6382178072899,2147.0590176488686,1888.2543322591766,2151.9084595645149,2067.0458320628159,2156.7683751696263,2071.6952183141666,2161.6387853502461,2164.0779324428559,2078.6880006894339,2168.9641237248384,2083.362352896273,2173.8608619510183,2176.3131927321178,1913.641692674443,2181.2257907774456,2095.0921173996503,2186.1489883554464,{"$f":"BX160/$F$161","v":2099.8016285708759},2191.0828065631645,2193.5537050056378,2106.8848200111483,2198.50349379206,2111.6195929975984,2203.463956105209,2205.9481964643769,1939.3520841678264,2210.9247088673892,2123.5009290925491,2215.9119479151077,2128.2712772615864,2220.9099349167063,2223.4129655690226,2135.445948043543,2228.4271145337252,2140.2418567684563,2233.4520648804605,2235.9685972686484,2056.42208654256,2241.0097898872309,2152.2765569018798,2246.0618375381268,2157.1084610695493,2251.1247617437521,2253.6603092900891,2164.3756918634576,2258.739588760322,2169.2334582208764,2263.8297987473402,2266.3790094480332,1991.7568095457282,2271.4856558101083,2181.4233321989036,2276.6032868742896,2186.3175183181465,2281.7319243773186,2284.3003773459295,2193.6784002313925,2289.4455653420027,2198.5987530793586,2294.6018142755861,2297.1840934244974,2018.4586504137528,2302.3569747673105,2210.9456281386142,2307.5409717706607,2215.9028291426876,2312.7361063866829,2315.3378571693297,2223.3584637617378,2320.5497394433673,2228.3421389500368,2325.7728143679751,2328.3885559722876,2045.4985364086142,2333.6284612807644,2240.8478598262,2338.8796145031524,2245.8688156557791,2344.1420378080124,2346.7774826789332,2253.4203150864819,{"$f":"EJ160/$F$161","v":2352.0568527526789},2258.4680554832798,2357.3475484885971,2359.997150445728,2169.4700664581565,2365.3048764898781,2271.1344844768437,2370.623984002395,2276.2199421059931,2375.9544953692703,2378.6240345036495,2283.8684290121691,2383.971693705284,2288.9809845294881,2389.3308128852791,2392.0146770011379,2100.6078211158124,2397.3910283724513,2301.8100015685923,2402.7788960736325,2306.9607150295419,2408.1783027090819,2410.8823402010103,2314.7073226697735,2416.2990977009481,2319.8854502877716,2421.7274508058731,2424.4459828126023,2128.6849911897202,2429.8917719593933,2332.8789529879809,2435.3492136103832,2338.0956833946784,2440.8183305893267,2443.5572744692254,2345.9415556572403,2449.043947314814,2351.1860194472274,2454.5423527081343,2457.2959622813019,2157.1157491242693,2462.8120095429522,2364.3459231681454,2468.3398468015598,2369.6294387385187,2473.8794971011471,2476.6537593526264,2377.5757301743611,2482.211172501728,2382.8873013205107,2487.7804564629082,2490.569557238126,2288.3899203365813,2496.1566908781774,2396.2155392190843,2501.7557533317727,2401.5666152959711,2507.3667678640818,2510.1767644402207,2409.6144911496854,2515.8057507936128,2414.9939479693967,2521.4467475503147,2524.271757139265,{"$f":"GV160/$F$161","v":2215.0539351538664},2529.9308133773156,2428.4924710497903,2535.601938574519,2433.9118901204752,2541.2851562180394,2544.1313070570468,2442.0625263591564,2549.8327074895928,2447.5106543219918,2555.5462592486383,2558.4075992544708,2244.5693991459211,2564.1394222968192,2461.1814314818889,2569.8834557779342,2466.6699831961982,2575.6397234077826,2578.5224524480209,2474.9245665361263,2584.2971158385644,2480.4421582812915,2590.0840728156008,2592.9821688476909,2274.4545227216508,2598.7876109166732,2494.2871763544899,2604.6054062427988,2499.8456575413866,2610.435578759611,2613.3553139539654,2508.2053854724354,2619.2040972138739,2513.7932408247284,2625.0653176617056,2628.0005993497266,2413.4552706259879,2633.8805207116966,2527.8145046198774,2639.7729394924795,2533.4437193024964,2645.6778798499245,2648.6350531794619,2541.9098001101902,2654.5588212797952,2547.5687260943723,2660.4951715153034,2663.4680725225994,2335.3501830002965,2669.423341514495,2561.7682584297149,2675.3912534344504,2567.46901783878,2681.3718326653106,2684.3668801522376,2576.0426706239059,2690.3665061494571,2581.7734814774285,2696.3788605790651,2699.3898186152933,2366.3690189852932,2705.4213116697269,2596.1533232113866,2711.4655945130789,{"$f":"JH160/$F$161","v":2601.9264457969543},2717.5226917538357,2720.5560534736919,2610.6089004926303,2726.6324185338663,2616.4124176766536,2732.7216596774883,2735.7711165104915,2397.7741129537339,2741.8797181793066,2630.9746277341092,2748.0012578532842,2636.8209391755604,2754.1357603671563,2757.207880460232,2645.6134365616799,2763.3618738816763,2651.4904887703306,2769.5288923950861,2772.6172938619793,2544.9494511548505,2778.8038968382202,2666.2371441644436,2785.003587394755,2672.1574773786811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"K164+K165-K166","v":63258.342374341169},{"$f":"L164+L165-L166","v":121027.03128733941},178949.77003743901,237026.96942420551,295259.04134267004,353646.3987862505,352821.48975419236,351989.93320450082,351232.83634436107,350388.16620693111,349618.22998339561,348760.32974174706,347896.12720748532,347271.39125244517,346395.32308797544,345595.10287974629,344706.52152097778,343894.03212158132,342992.83182110899,342085.14446592511,341253.91589994606,340333.44860224723,339489.68580764951,338556.33085895318,337616.68849981116,336921.82711646945,335970.3696334167,335096.52340172586,334132.59565062047,333246.50419805484,332270.00459414255,331287.04021316179,330382.25024957076,329386.5593277915,328469.26922348869,327460.74833262287,326445.46055682655,325594.132681633,324565.79635947343,323616.28300479444,322574.50570496544,321611.79148472508,320556.46268332959,319494.17302267766,318511.30729319988,317435.29788294388,316438.95406249474,315349.11235822912,314253.217048441,313412.47343967663,312305.27322491101,311279.24497026455,310160.07407832914,309122.24577360938,307991.01447417116,306853.57325664221,305797.73050014157,304648.09214475052,303580.22343233676,302418.2966484935,301250.0444445897,300340.56956673058,299160.47900784225,298062.58848713542,296869.98146040377,{"$f":"BX164+BX165-BX166","v":295759.74643670092},294554.52945159341,293342.82417809305,292213.74877200887,290989.29110745684,289847.63581815077,288610.33064810606,287366.41688713536,286384.95285925799,285128.64465992147,283955.572546362,282686.17917360144,281500.19516025187,280217.61920920265,278928.26497433096,277722.57990953518,276419.89472803322,275201.05252035824,273884.93729721231,272561.91849093436,271414.03613269492,270077.73979658337,268825.72237233678,267475.74627603975,266210.22363589035,264846.46628626622,263475.62753126369,262189.50393117109,260804.72935551466,259504.84499514551,258106.03134638199,256700.00577475523,255563.91565112537,254144.30971415233,252810.0340810006,251376.13090772965,250027.73382577059,248579.42768081251,247123.72539573596,245753.79274682369,244283.52649063777,242899.20615919388,241414.26836544895,239921.79849990929,238703.07917782856,237196.39913365402,235776.10816929425,234254.48755808792,232819.43302080553,231282.76169115485,229738.36637295605,228280.80246377084,226721.18873254006,225248.58388936517,223673.63968796175,222090.82993094934,220785.63416097724,219187.95781356641,217677.73647978544,216064.44932021492,214538.79533562652,212909.78261560394,211272.70440831035,209723.52644125157,{"$f":"EJ164+EJ165-EJ166","v":208070.54800996973},206505.64844785302,204836.65306085726,203159.44475394773,201667.1728366694,199974.0918696351,198369.53769139037,196660.14549969262,195039.45937591893,193313.63641180273,191579.39116533843,189934.12070687738,188183.26274886169,186521.55930682839,184753.96702496588,182977.79890471464,181487.11707994787,179694.68310850859,177991.85538396836,176182.38267250796,174462.69656638679,172636.06058556566,170800.63178064988,169055.25989724894,167202.47833253883,165439.93447669284,163569.67347414262,161690.45973624382,160100.74294417491,158204.52031536278,156398.98976342601,154484.97051569371,152661.82473401801,150729.87915254207,148788.75480858132,146938.77576895268,144979.52774086769,143111.60681389002,141134.10315056151,139147.25419878209,137453.96263032043,135449.33049621189,133536.48234136443,131513.26410236742,129582.01221063679,127540.07275423777,125488.5525707326,123529.27201579402,121458.82508334494,119480.80053230225,117391.28941094702,115292.02415174538,113387.94097858129,111269.74409096505,109244.42769871585,107106.82003771313,105062.2761558762,102905.11697519837,100737.95726734214,98664.135967083595,96477.210669513588,94383.807423775899,92176.973367638173,89959.958188391029,{"$f":"GV164+GV165-GV166","v":88044.770780531806},85808.322536422929,83665.857807161214,81409.142061277234,79246.593978027682,76969.464135069735,74681.897708462915,72488.774841131963,70180.571383112809,67966.995966734525,65638.006360708328,63298.392115989554,61264.817357230262,58904.89399279088,56640.062207951625,54258.978959533531,51973.172239535779,49570.776423593117,47157.489892557074,44839.756958996135,42404.925699687556,40065.833293738557,37609.30199856875,35141.684169716289,32984.368594227024,30495.528878624442,28102.8934651987,25591.964370506565,23177.425260866868,20644.247766310145,18099.706611577214,15651.833581476703,13084.802262867752,10614.625029585915,8024.9417953561624,5423.6910019909565,3028.3147013716052,404.52856299781388,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH164+JH165-JH166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT164+LT165-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,{"$f":"OF164+OF165-OF166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR164+QR165-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,{"$f":"TD164+TD165-TD166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP164+VP165-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,{"$f":"YB164+YB165-YB166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN164+AAN165-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,"Interest Cost",null,null,null,{"$f":"SUM(K170:XFD170)","v":160957.43518127091},"EUR",null,{"$f":"K169*K164","v":0},{"$f":"L169*L164","v":210.86114124780391},403.42343762446473,596.49923345813011,790.08989808068509,984.19680447556686,1178.8213292875018,1176.0716325139747,1173.2997773483362,1170.7761211478703,1167.9605540231039,1165.394099944652,1162.5344324724904,1159.6537573582846,1157.5713041748172,1154.6510769599181,1151.983676265821,1149.0217384032594,1146.3134404052712,1143.3094394036966,1140.2838148864171,1137.5130529998203,1134.4448286741574,1131.6322860254984,1128.5211028631772,1125.3889616660372,1123.0727570548981,1119.9012321113892,1116.9884113390863,1113.7753188354015,1110.8216806601829,1107.5666819804753,1104.2901340438727,1101.2741674985693,1097.9551977593051,1094.8975640782958,1091.5358277754096,1088.151535189422,1085.3137756054434,1081.8859878649116,1078.7209433493149,1075.248352349885,1072.0393049490838,1068.5215422777653,1064.980576742259,1061.7043576439996,1058.117659609813,1054.7965135416491,1051.1637078607639,1047.5107234948034,1044.7082447989221,1041.0175774163702,1037.5974832342151,1033.8669135944306,1030.4074859120312,1026.6367149139039,1022.8452441888074,1019.3257683338053,1015.4936404825019,1011.9340781077892,1008.0609888283118,1004.1668148152991,1001.135231889102,997.20159669280758,993.5419616237848,{"$f":"BX169*BX164","v":989.56660486801263},985.86582145566979,981.8484315053114,977.80941392697696,974.04582924002966,969.9643036915229,966.15878606050262,962.03443549368694,957.88805629045123,954.61650953086007,950.42881553307166,946.51857515454003,942.28726391200485,938.33398386750628,934.05873069734218,929.76088324776993,925.74193303178401,921.39964909344417,917.33684173452752,912.94979099070781,908.53972830311454,904.71345377564978,900.25913265527799,896.08574124112261,891.58582092013251,887.36741211963454,882.82155428755414,878.25209177087902,873.96501310390363,869.34909785171556,865.01614998381842,860.35343782127336,855.66668591585085,851.87971883708462,847.14769904717446,842.70011360333535,837.92043635909886,833.42577941923537,828.59809226937512,823.7457513191199,819.17930915607906,814.27842163545927,809.66402053064633,804.71422788482994,799.73932833303104,795.67693059276189,790.65466377884684,785.92036056431425,780.8482918602931,776.06477673601853,770.94253897051624,765.79455457652023,760.9360082125695,755.73729577513359,750.82861296455064,745.57879895987253,740.3027664364979,735.95211386992412,730.62652604522145,725.59245493261812,720.2148310673831,715.12931778542179,709.69927538534648,704.24234802770127,{"$f":"EJ169*EJ164","v":699.07842147083863},693.5684933665658,688.35216149284349,682.78884353619094,677.1981491798258,672.22390945556469,666.5803062321171,661.23179230463461,655.53381833230878,650.13153125306314,644.37878803934245,638.59797055112813,633.11373568959129,627.27754249620568,621.73853102276132,615.8465567498863,609.92599634904889,604.95705693315961,598.98227702836198,593.30618461322786,587.27460890835994,581.54232188795595,575.45353528521889,569.33543926883294,563.51753299082986,557.34159444179613,551.46644825564283,545.23224491380881,538.96819912081276,533.66914314724977,527.34840105120929,521.3299658780868,514.94990171897905,508.87274911339341,502.43293050847359,495.9625160286044,489.7959192298423,483.26509246955902,477.03868937963341,470.44701050187172,463.82418066260698,458.17987543440148,451.49776832070631,445.12160780454815,438.37754700789145,431.94004070212264,425.13357584745927,418.29517523577539,411.76424005264676,404.86275027781647,398.26933510767418,391.30429803649008,384.30674717248462,377.95980326193768,370.89914696988353,364.14809232905287,357.02273345904376,350.20758718625405,343.01705658399459,335.79319089114045,328.88045322361199,321.59070223171199,314.61269141258634,307.25657789212727,{"$f":"GV169*GV164","v":299.8665272946368},293.48256926843936,286.02774178807647,278.88619269053737,271.36380687092412,264.15531326009227,256.56488045023247,248.93965902820975,241.6292494704399,233.93523794370938,226.55665322244843,218.79335453569445,210.99464038663186,204.21605785743421,196.34964664263629,188.80020735983877,180.86326319844511,173.24390746511926,165.23592141197707,157.19163297519026,149.46585652998712,141.34975233229187,133.5527776457952,125.36433999522917,117.13894723238764,109.94789531409009,101.65176292874814,93.676311550662334,85.30654790168856,77.258084202889563,68.814159221033819,60.332355371924052,52.17277860492235,43.616007542892511,35.382083431953056,26.749805984520542,18.078970006636524,10.094382337905351,1.3484285433260463,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH169*JH164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,"Up Front Fee","%",{"$f":"INDEX(InputC!I74:AD74,$E$1)","v":0.02},{"$f":"G133","v":353646.3987862505},{"$f":"SUM(K175:XFD175)","v":7072.9279757250106},null,null,{"$f":"K174*$F$175*$G$175","v":7072.9279757250106},{"$f":"L174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,{"$f":"V174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PV of Debt Service =Debt",null,{"$f":"NPV(H125,K179:IZ179)","v":353646.39878624812},null,null,"EUR"]
[null,null,null,"Add: Defaulted Debt",null,null,null,null,"EUR",null,{"$f":"K197","v":0},{"$f":"L197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JA197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LM197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NY197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QK197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SW197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VI197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XU197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAG197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Default at Maturity",null,{"$f":"_xlfn.XLOOKUP(H7,8:8,186:186,0,-1)","v":0},null,null,"EUR"]
[]
[null,null,null,"Cash Flow After Debt Service",null,null,null,null,"EUR",null,{"$f":"K193-K194-K195","v":0},{"$f":"L193-L194-L195","v":0},0,0,0,0,400.74607226912985,401.5256364411016,386.07932749761949,403.08925171556234,387.57935551172773,404.65886831864213,405.34739334684332,356.87794247968645,406.72789372890429,390.9742570378171,408.11300700686388,392.30222755994782,409.50274817552418,410.19935891751538,394.30247617309033,411.59607013972936,395.64152465436996,412.99744694436777,413.63269240103546,364.05006900155649,414.90604802153166,398.74949276044526,416.18323248889783,399.9733542802087,417.46425691449258,418.10621259224399,401.8160195269802,419.39301785556972,403.04906041241793,420.6836909888284,421.36472071434764,387.8958820765904,422.73001955300379,406.27986850877755,424.09964863566756,407.59251451804607,425.47362126891221,426.16224058593934,409.56926124400798,427.54275357999359,410.89229601178795,428.9276435614579,429.41180352977335,377.65086645183533,430.38169191290308,413.40916641256308,431.3536750339249,414.33904366283332,432.3277570700493,432.81558648857117,415.7376001378866,433.79282474496767,416.67247057925442,434.77217239020365,435.2626385464232,382.72833853488851,436.24515815548875,419.01842347992988,437.22979767108927,{"$f":"BX193-BX194-BX195","v":419.96032571417527},438.21656131263262,438.71074100112764,421.37696400222967,439.70069875841182,422.3239185995194,440.69279122104172,441.1896392928752,387.87041683356529,442.18494177347748,424.70018581850945,443.18238958302118,425.6542554523171,444.18198698334118,444.68259311380416,427.08918960870869,445.68542290674486,428.04837135369098,446.69041297609192,447.1937194537295,411.28441730851182,448.201957977446,430.45531138037586,449.21236750762546,431.42169221390986,450.22495234875032,450.73206185801791,432.87513837269125,451.74791775206404,433.84669164417528,452.76595974946804,453.27580188960656,398.35136190914545,454.29713116202174,436.28466643978072,455.320657374858,437.26350366362931,456.34638487546363,456.86007546918563,438.7356800462785,457.88911306840055,439.71975061587136,458.92036285511722,459.43681868489921,403.69173008275038,460.4713949534621,442.18912562772266,461.50819435413223,443.18056582853751,462.54722127733658,463.06757143386585,444.67169275234755,464.10994788867356,445.66842779000717,465.15456287359484,465.67771119445752,409.09970728172266,466.7256922561528,448.16957196523981,467.77592290063012,449.17376313115574,468.82840756160249,469.35549653578664,450.68406301729647,{"$f":"EJ193-EJ194-EJ195","v":470.41137055053559},451.69361109665579,471.46950969771933,471.99943008914533,433.89401329163138,473.06097529797535,454.22689689536855,474.12479680047863,455.24398842119854,475.19089907385387,475.72480690072962,456.77368580243365,476.79433874105689,457.79619690589743,477.86616257705555,478.40293540022731,420.1215642231623,479.47820567449025,460.36200031371845,480.5557792147265,461.39214300590811,481.63566054181638,482.17646804020205,462.94146453395433,483.25981954018971,463.97709005755405,484.34549016117444,484.88919656252028,425.73699823794414,485.97835439187838,466.5757905975961,487.06984272207637,467.61913667893532,488.16366611786498,488.7114548938448,469.18831113144779,489.80878946296252,470.23720388944548,490.90847054162668,491.4591924562601,431.42314982485368,492.56240190859035,472.86918463362872,493.66796936031187,473.92588774770365,494.77589942022951,495.33075187052509,475.51514603487203,496.44223450034588,476.57746026410223,497.55609129258164,498.11391144762547,457.67798406731617,499.2313381756353,479.24310784381669,500.35115066635444,480.31332305919432,501.47335357281599,502.03535288804414,481.92289822993689,503.16115015872219,482.99878959387934,504.28934951006295,504.85435142785263,{"$f":"GV193-GV194-GV195","v":443.01078703077292},505.98616267546277,485.69849420995797,507.1203877149037,486.78237802409467,508.2570312436078,508.82626141140918,488.41250527183138,509.96654149791857,489.50213086439817,511.10925184972757,511.68151985089389,448.91387982918422,512.82788445936376,492.23628629637778,513.97669115558665,493.33399663923956,515.12794468155653,515.70449048960427,494.98491330722527,516.85942316771298,496.08843165625831,518.01681456312008,518.59643376953818,454.89090454433017,519.75752218333446,498.85743527089789,520.9210812485594,499.96913150827731,522.08711575192228,522.6710627907928,501.64107709448672,523.84081944277477,502.7586481649455,525.01306353234122,525.60011986994505,482.6910541251973,526.77610414233914,2627.5004140027131,3167.7275273909754,3040.1324631629955,3174.8134558199094,3178.3620638153543,3050.2917601322279,3185.4705855357543,3057.0824713132465,3192.5942058183641,3196.1616870271191,2802.4202196003557,3203.3080098173937,3074.1219101156576,3210.4695041213404,3080.962821406536,3217.6461991983724,3221.2402561826848,3091.2512047486871,3228.4398073793482,{"$f":"JA193-JA194-JA195","v":3098.1281777729141},3235.6546326948778,3239.2677823383519,2839.6428227823517,3246.5055740036723,3115.3839878536637,3253.7587134156947,3122.3117349563449,3261.0272301046025,3264.6672641684299,3132.7306805911562,3271.9589022406394,3139.694901211984,3279.265991612986,3282.9253398125898,2877.3289355444808,3290.2556618151675,3157.1695532809308,3297.601509423941,3164.1851270106722,3304.9629124405874,3308.6494565522785,3174.7361238740159,3316.0342486580112,3181.7885865243966,3323.4346708741032,3327.1407526343751,3053.9393413858206,3334.5646762058641,3199.4845729973322,3342.0043048737057,3206.5889728544171,3349.4596687117391,3353.1932607300719,3217.2735229123491,3360.6722838112037,3224.4152307136974,3368.1671174458784,3371.9204726667958,2954.1120392404882,3379.4390788326591,3242.3350657329638,3386.9735712195579,3249.5292999102858,3394.5239801741022,3398.3051628600047,3260.3489181697087,3405.8795036654901,3267.5808829385255,3413.4698371043223,3417.2710105925826,2993.2193021991225,3424.8853901943976,3285.7271023878784,3432.5158387799693,3293.0121877761985,3440.1623869692316,3443.9917079964462,3303.9684022920028,3451.6624631033819,3311.2916445441442,3459.3493945633854,3463.1989360426287,3032.8106184623884,{"$f":"LM193-LM194-LM195","v":3470.91018975825},3329.6668060576471,3478.637696861535,3337.0437682484426,3486.3814882462279,3490.2595002108874,3348.1381201270128,3498.0277760433883,3355.5536690795016,3505.8124135915214,3509.7108777114372,3219.7986283630844,3517.5201160729348,3374.1603520442513,3525.3457938699548,3381.6302253300655,3533.1879422704769,3537.1152026995496,3392.8642687290012,3544.9821155453437,3400.37316229932,3552.8655771147246,3556.813523459009,3113.4663794072039,3564.7218668682935,3419.2139678517601,3572.6468374072874,3426.777795223969,3580.5884665185558,3584.5655378771175,3438.1530973479184,3592.5322139017926,3445.7563821506619,3600.5156273055313,3604.5136203986599,3154.5414037779065,3612.5221991407188,3464.8339331662892,3620.5475943549613,3472.4927663101926,3628.5898377588328,3632.6172874561153,3484.0109074026277,3640.6848627149084,3491.7096387434644,3648.7693656574866,3652.8179749702467,3196.121640361454,3660.9279292238816,3511.0265798196733,3669.0548909420172,3518.7814791068176,3677.1988921171851,3681.2772925113659,3530.4440524376432,3689.4469129584231,3538.2392943044442,3697.6336530445219,3701.7334529982559,3394.0874972057827,3709.9459328442717,3557.7982917362951,3718.1756127980398,3565.6503262139363,{"$f":"NY193-NY194-NY195","v":3726.4225251273301},3730.5524535290178,3577.4589380627631,3738.8252750240226,3585.3517631138493,3747.1154097647004,3751.2669797342382,3280.819324170061,3759.5831451609365,3605.1555048624987,3767.9167049902335,3613.105752240097,3776.2676917651952,3780.4497304395545,3625.0620218750473,3788.8269187516294,3633.0535114244249,3797.2216155677725,3801.4255398829673,3323.9476512031943,3809.8465607888947,3653.1047070779759,3818.2851720440422,3661.1542537106388,3826.7414064667541,3830.9761426342238,3673.2598133625334,3839.4588734430272,3681.3510573620265,3847.9593096659455,3852.2161776118064,3367.602949430971,3860.7432338056342,3701.6524380885567,3869.2880779467741,3709.8023789573135,3877.8507431287503,3882.1387689643152,3722.0588737890694,3890.7282278581979,3730.2509708072475,3899.335590727303,3903.6459965426384,3577.180797007115,3912.2802777400875,3750.8052892997257,3920.9325461335984,3759.0567279885363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QK193-QK194-QK195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SW193-SW194-SW195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VI193-VI194-VI195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XU193-XU194-XU195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAG193-AAG194-AAG195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends",null,null,null,null,"EUR",null,{"$f":"K196+K197-K198","v":0},{"$f":"L196+L197-L198","v":0},0,0,0,0,400.74607226912985,401.5256364411016,386.07932749761949,403.08925171556234,387.57935551172773,404.65886831864213,405.34739334684332,356.87794247968645,406.72789372890429,390.9742570378171,408.11300700686388,392.30222755994782,409.50274817552418,410.19935891751538,394.30247617309033,411.59607013972936,395.64152465436996,412.99744694436777,413.63269240103546,364.05006900155649,414.90604802153166,398.74949276044526,416.18323248889783,399.9733542802087,417.46425691449258,418.10621259224399,401.8160195269802,419.39301785556972,403.04906041241793,420.6836909888284,421.36472071434764,387.8958820765904,422.73001955300379,406.27986850877755,424.09964863566756,407.59251451804607,425.47362126891221,426.16224058593934,409.56926124400798,427.54275357999359,410.89229601178795,428.9276435614579,429.41180352977335,377.65086645183533,430.38169191290308,413.40916641256308,431.3536750339249,414.33904366283332,432.3277570700493,432.81558648857117,415.7376001378866,433.79282474496767,416.67247057925442,434.77217239020365,435.2626385464232,382.72833853488851,436.24515815548875,419.01842347992988,437.22979767108927,{"$f":"BX196+BX197-BX198","v":419.96032571417527},438.21656131263262,438.71074100112764,421.37696400222967,439.70069875841182,422.3239185995194,440.69279122104172,441.1896392928752,387.87041683356529,442.18494177347748,424.70018581850945,443.18238958302118,425.6542554523171,444.18198698334118,444.68259311380416,427.08918960870869,445.68542290674486,428.04837135369098,446.69041297609192,447.1937194537295,411.28441730851182,448.201957977446,430.45531138037586,449.21236750762546,431.42169221390986,450.22495234875032,450.73206185801791,432.87513837269125,451.74791775206404,433.84669164417528,452.76595974946804,453.27580188960656,398.35136190914545,454.29713116202174,436.28466643978072,455.320657374858,437.26350366362931,456.34638487546363,456.86007546918563,438.7356800462785,457.88911306840055,439.71975061587136,458.92036285511722,459.43681868489921,403.69173008275038,460.4713949534621,442.18912562772266,461.50819435413223,443.18056582853751,462.54722127733658,463.06757143386585,444.67169275234755,464.10994788867356,445.66842779000717,465.15456287359484,465.67771119445752,409.09970728172266,466.7256922561528,448.16957196523981,467.77592290063012,449.17376313115574,468.82840756160249,469.35549653578664,450.68406301729647,{"$f":"EJ196+EJ197-EJ198","v":470.41137055053559},451.69361109665579,471.46950969771933,471.99943008914533,433.89401329163138,473.06097529797535,454.22689689536855,474.12479680047863,455.24398842119854,475.19089907385387,475.72480690072962,456.77368580243365,476.79433874105689,457.79619690589743,477.86616257705555,478.40293540022731,420.1215642231623,479.47820567449025,460.36200031371845,480.5557792147265,461.39214300590811,481.63566054181638,482.17646804020205,462.94146453395433,483.25981954018971,463.97709005755405,484.34549016117444,484.88919656252028,425.73699823794414,485.97835439187838,466.5757905975961,487.06984272207637,467.61913667893532,488.16366611786498,488.7114548938448,469.18831113144779,489.80878946296252,470.23720388944548,490.90847054162668,491.4591924562601,431.42314982485368,492.56240190859035,472.86918463362872,493.66796936031187,473.92588774770365,494.77589942022951,495.33075187052509,475.51514603487203,496.44223450034588,476.57746026410223,497.55609129258164,498.11391144762547,457.67798406731617,499.2313381756353,479.24310784381669,500.35115066635444,480.31332305919432,501.47335357281599,502.03535288804414,481.92289822993689,503.16115015872219,482.99878959387934,504.28934951006295,504.85435142785263,{"$f":"GV196+GV197-GV198","v":443.01078703077292},505.98616267546277,485.69849420995797,507.1203877149037,486.78237802409467,508.2570312436078,508.82626141140918,488.41250527183138,509.96654149791857,489.50213086439817,511.10925184972757,511.68151985089389,448.91387982918422,512.82788445936376,492.23628629637778,513.97669115558665,493.33399663923956,515.12794468155653,515.70449048960427,494.98491330722527,516.85942316771298,496.08843165625831,518.01681456312008,518.59643376953818,454.89090454433017,519.75752218333446,498.85743527089789,520.9210812485594,499.96913150827731,522.08711575192228,522.6710627907928,501.64107709448672,523.84081944277477,502.7586481649455,525.01306353234122,525.60011986994505,482.6910541251973,526.77610414233914,2627.5004140027131,3167.7275273909754,3040.1324631629955,3174.8134558199094,3178.3620638153543,3050.2917601322279,3185.4705855357543,3057.0824713132465,3192.5942058183641,3196.1616870271191,2802.4202196003557,3203.3080098173937,3074.1219101156576,3210.4695041213404,3080.962821406536,3217.6461991983724,3221.2402561826848,3091.2512047486871,3228.4398073793482,{"$f":"JA196+JA197-JA198","v":3098.1281777729141},3235.6546326948778,3239.2677823383519,2839.6428227823517,3246.5055740036723,3115.3839878536637,3253.7587134156947,3122.3117349563449,3261.0272301046025,3264.6672641684299,3132.7306805911562,3271.9589022406394,3139.694901211984,3279.265991612986,3282.9253398125898,2877.3289355444808,3290.2556618151675,3157.1695532809308,3297.601509423941,3164.1851270106722,3304.9629124405874,3308.6494565522785,3174.7361238740159,3316.0342486580112,3181.7885865243966,3323.4346708741032,3327.1407526343751,3053.9393413858206,3334.5646762058641,3199.4845729973322,3342.0043048737057,3206.5889728544171,3349.4596687117391,3353.1932607300719,3217.2735229123491,3360.6722838112037,3224.4152307136974,3368.1671174458784,3371.9204726667958,2954.1120392404882,3379.4390788326591,3242.3350657329638,3386.9735712195579,3249.5292999102858,3394.5239801741022,3398.3051628600047,3260.3489181697087,3405.8795036654901,3267.5808829385255,3413.4698371043223,3417.2710105925826,2993.2193021991225,3424.8853901943976,3285.7271023878784,3432.5158387799693,3293.0121877761985,3440.1623869692316,3443.9917079964462,3303.9684022920028,3451.6624631033819,3311.2916445441442,3459.3493945633854,3463.1989360426287,3032.8106184623884,{"$f":"LM196+LM197-LM198","v":3470.91018975825},3329.6668060576471,3478.637696861535,3337.0437682484426,3486.3814882462279,3490.2595002108874,3348.1381201270128,3498.0277760433883,3355.5536690795016,3505.8124135915214,3509.7108777114372,3219.7986283630844,3517.5201160729348,3374.1603520442513,3525.3457938699548,3381.6302253300655,3533.1879422704769,3537.1152026995496,3392.8642687290012,3544.9821155453437,3400.37316229932,3552.8655771147246,3556.813523459009,3113.4663794072039,3564.7218668682935,3419.2139678517601,3572.6468374072874,3426.777795223969,3580.5884665185558,3584.5655378771175,3438.1530973479184,3592.5322139017926,3445.7563821506619,3600.5156273055313,3604.5136203986599,3154.5414037779065,3612.5221991407188,3464.8339331662892,3620.5475943549613,3472.4927663101926,3628.5898377588328,3632.6172874561153,3484.0109074026277,3640.6848627149084,3491.7096387434644,3648.7693656574866,3652.8179749702467,3196.121640361454,3660.9279292238816,3511.0265798196733,3669.0548909420172,3518.7814791068176,3677.1988921171851,3681.2772925113659,3530.4440524376432,3689.4469129584231,3538.2392943044442,3697.6336530445219,3701.7334529982559,3394.0874972057827,3709.9459328442717,3557.7982917362951,3718.1756127980398,3565.6503262139363,{"$f":"NY196+NY197-NY198","v":3726.4225251273301},3730.5524535290178,3577.4589380627631,3738.8252750240226,3585.3517631138493,3747.1154097647004,3751.2669797342382,3280.819324170061,3759.5831451609365,3605.1555048624987,3767.9167049902335,3613.105752240097,3776.2676917651952,3780.4497304395545,3625.0620218750473,3788.8269187516294,3633.0535114244249,3797.2216155677725,3801.4255398829673,3323.9476512031943,3809.8465607888947,3653.1047070779759,3818.2851720440422,3661.1542537106388,3826.7414064667541,3830.9761426342238,3673.2598133625334,3839.4588734430272,3681.3510573620265,3847.9593096659455,3852.2161776118064,3367.602949430971,3860.7432338056342,3701.6524380885567,3869.2880779467741,3709.8023789573135,3877.8507431287503,3882.1387689643152,3722.0588737890694,3890.7282278581979,3730.2509708072475,3899.335590727303,3903.6459965426384,3577.180797007115,3912.2802777400875,3750.8052892997257,3920.9325461335984,3759.0567279885363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QK196+QK197-QK198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SW196+SW197-SW198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VI196+VI197-VI198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XU196+XU197-XU198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAG196+AAG197-AAG198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity IRR","%",{"$f":"IRR(K203:ABZ203,0.0001)","v":8.5427154177926123E-3},{"$f":"(1+F204)^months-1","v":0.10746895943369972},null,"%"]
[]
[null,null,null,"Debt Service",null,null,null,null,"EUR"]
[null,null,null,"PV of CFADS over Life","EUR"]
[]
[null,null,null,"CFADS for Loan Life",null,null,null,null,"EUR"]
[]
[null,null,null,"CFADS",null,null,null,null,null,null,{"$f":"K208","v":0},{"$f":"L208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JA208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LM208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NY208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QK208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SW208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VI208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XU208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAG208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Accumulated Default",null,null,null,null,null,null,{"$f":"K186","v":0},{"$f":"L186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JA186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LM186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NY186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QK186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SW186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VI186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XU186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAG186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Investment Account"]
[null,null,null,"Payments",null,null,null,{"$f":"SUM(K243:XFD243)","v":432000},"EUR",null,{"$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,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash in Final Construction Period","Period",{"$f":"H6","v":6},{"$f":"LOOKUP(F247,246:246,244:244)","v":438341.1317802266}]
[]
[null,null,null,"Closing Balance","EUR",null,null,null,"EUR",null,{"$f":"SUM(K250:K252)","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,{"$f":"SUM(BW250:BW252)","v":172534.54755444566},176059.48962267544,179714.50529113226,183393.7800285072,186990.4874271453,190718.09152320947,194363.15182669502,198139.66135709596,201941.15378561697,205444.87823854364,209294.90241467691,213062.44815847074,216962.83671183998,220780.77998487893,224732.13284829835,228709.50978920527,232604.49836513257,236633.75640522628,240580.66644948415,244662.42330047529,248770.98016001267,252688.01751225206,256849.38062826678,260928.50781763726,265143.94219313696,269277.19148703973,273547.34050456586,277845.40991486394,282061.37818317779,286415.14520837378,290686.86976816604,295096.99685135932,299535.8762303227,303671.06972218107,308166.02931919892,312579.10160200921,317132.10023198702,321603.28154715715,326215.00909230311,330856.68654103408,335416.65986431926,340118.12002751103,344737.95455503929,349499.90774701559,354292.70264324808,358778.94965981302,363632.0113805455,368403.65324963664,373319.00894625066,378153.03555850365,383131.42496990017,388141.94040120015,393071.27164442022,398145.95052628632,403139.54518554179,408279.14915949421,413451.83517262159,418315.18904630141,423552.63255585654,428709.25250255724,434013.55283856974,439237.14288034034,444609.09323777584,450015.50292004086,{"$f":"SUM(EI250:EI252)","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,{"$f":"SUM(GU250:GU252)","v":881010.89478361828},888801.69752353628,897015.7414559254,905155.91410420043,913472.04246872035,921714.59224203124,930134.01073534973,938605.89584121329,947004.65531038924,955581.66986972303,964085.867345848,972769.25269875024,981506.66075269715,989918.36679387907,998762.5631619097,1007534.7359132327,1016488.4574589618,1025370.486899638,1034435.026414969,1043555.8348887276,1052605.4634039144,1061839.0617908891,1071001.8288433247,1080349.5481469049,1089755.2046446388,1098833.4249859615,1108353.7344207014,1117804.1083168241,1127441.921629719,1137010.1728004282,1146766.8761662988,1156583.9254198624,1166331.9885376953,1176270.0419773012,1186139.5011337551,1196199.9858990833,1206322.6050274845,1216246.7437790448,1226493.210508747,1236672.0935684703,1247044.6285593237,1257349.9985044689,1267850.0881596324,1278414.8995702311,1288913.1908912228,1299607.8237080271,1310236.3749595627,1321062.3595057172,1331954.9833325194,1342517.3257294039,1353542.0917461957,1364501.9015564756,1375661.9104214108,1386757.4304168259,1398054.275893376,1409420.5304453182,1420723.0153390297,1432228.5367088232,{"$f":"SUM(JA250:JA252)","v":1443670.7772057219},1455317.2062421481,1467035.1001079644,1478421.6370455155,1490281.3742919455,1502079.0843579879,1514083.9021872161,1526027.2126780427,1538178.8199645178,1550404.8621152514,1562570.1961674639,1574945.6332431678,1587260.9051723978,1599787.4965265889,1612390.7267029646,1624661.7864440987,1637417.2636674342,1650113.967737122,1663025.0743075444,1675877.9841414595,1688946.5523546017,1702094.9441236702,1715186.024621062,1728494.6714108165,1741746.6082394677,1755217.3964632903,1768770.3711001091,1782129.1034720233,1795846.2886766014,1809508.3096092197,1823392.4447198841,1837222.0529739701,1851275.1027278348,1865413.758639839,1879498.8661185678,1893809.4316914771,1908067.1130553777,1922551.611048586,1937124.2485651744,1951363.9773142124,1966111.9932541247,1980808.8265952456,1995735.9216681684,2010612.5371927253,2025720.8180284435,2040920.900351576,2056071.5815669349,2071456.0606956161,2086791.8706296925,2102362.9153990666,2118028.4776928127,2133361.2552847718,2149215.0271795411,2165022.0042955256,2181067.8610322136,2197067.6967063509,2213307.8970510666,2229646.5415441841,2245940.3510910654,2262476.78185143,2278969.1824484351,2295705.7249324992,2312543.6234569997,2329049.2306595496,{"$f":"SUM(LM250:LM252)","v":2346089.0985116474},2363086.9966417658,2380332.8948103082,2397537.6730372263,2414992.0234078197,2432551.9402124532,2450072.0390853537,2467844.0990846734,2485577.2243640586,2503563.9209426963,2521659.3058375311,2539570.2015493447,2557883.166987801,2576159.463345034,2594693.42219414,2613191.6436572317,2631949.1928150547,2650819.9500449873,2669656.3966988167,2688754.7016651384,2707819.6637210692,2727148.1899800655,2746593.2714892924,2765708.2922050809,2785385.931836545,2805032.7047949228,2824947.3720206507,2844832.1923444266,2864986.6715927431,2885262.5471889311,2905510.1368718911,2926030.0674059857,2946522.7704909854,2967289.6225776495,2988181.4595962116,3008745.0394947091,3029886.4028708641,3051003.2468092507,3072398.8303876636,3093771.0090440596,3115423.7983216923,3137206.7634262708,3158968.0289277649,3181012.7487404267,3203036.9250796698,3225346.4732108363,3247790.044582196,3269907.6750644399,3292618.9683610564,3315312.6754921391,3338296.6236618422,3361264.2020811369,3384524.0062052873,3407923.3995182002,3431308.2836210374,3454988.4100842532,3478655.2885001237,3502619.4436633922,3526727.3129389882,3550667.9878444537,3575063.9987027878,3599449.9922082489,3624138.4349622666,3648818.1864157179,{"$f":"SUM(NY250:NY252)","v":3673802.4934188942},3698936.4880310427,3724063.8188829608,3749498.907004247,3774928.7055288926,3800668.4207984582,3826562.246300153,3852136.4806491532,3878338.473395369,3904538.6903755195,3931054.3100844817,3957569.5978944143,3984402.5247639609,4011395.9613460917,4038391.2730174218,4065707.6233075955,4093027.3442719402,4120670.3970593535,4148478.7012096643,4175971.5376584185,4204110.4453003155,4232256.5473597618,4260731.808069855,4289215.8337138426,4318031.393427005,4347019.0662984038,4376017.903987715,4405351.8869301211,4434698.6607937394,4464383.0161664048,4494244.5684015779,4523795.479745728,4554011.6939286683,4584244.855900893,4614821.7908351934,4645417.3802017244,4676359.2667437028,4707485.7076377738,4738633.4101699917,4770131.2474591453,4801652.1127667073,4833525.7021300634,4865589.2962928629,4897513.2266109325,4929958.244087969,4962430.8100899821,4995262.687358968,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,{"$f":"SUM(QK250:QK252)","v":5028123.9661545614},5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,{"$f":"SUM(SW250:SW252)","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,{"$f":"SUM(VI250:VI252)","v":5028123.9661545614},5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,{"$f":"SUM(XU250:XU252)","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,{"$f":"SUM(AAG250:AAG252)","v":5028123.9661545614},5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614]
[null," ",null,"Cash accumulated in final period","EUR",{"$f":"H7","v":420},{"$f":"LOOKUP(F256,8:8,253:253)","v":5028123.9661545614}]
[]
[null,null,"MIRR",null,"% p.a.",null,{"$f":"MIRR(K72:IZ72,F251,F251)","v":4.8835112654799229E-3}]
[null,null,null,"NPV of cashflow at the risk free rate","EUR",{"$f":"G267","v":2.8708987190766422E-3}]
[null,null,null,"Annualised premium earned","% p.p.",null,{"$f":"PMT(F268,F256,-G270)","v":2.7128151910758071E-4}]
[]
[null,null,null,"Fees from Debt Schedule",null,null,null,null,null,null,{"$f":"K175","v":7072.9279757250106},{"$f":"L175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Fees --> Uses of Funds",null,null,null,null,null,null,7072.9279757250106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Paste Block",null,null,null,null,null,null,{"$f":"SUM(K286:K289)","v":7072.9279757250106},{"$f":"SUM(L286:L289)","v":210.86114124780391},403.42343762446473,596.49923345813011,790.08989808068509,984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX286:BX289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ286:EJ289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV286:GV289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH286:JH289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT286:LT289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF286:OF289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR286:QR289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD286:TD289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP286:VP289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB286:YB289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN286:AAN289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Difference",null,null,null,{"$f":"SUM(K292:XFD292)","v":0},null,null,{"$f":"K283-K290","v":0},{"$f":"L283-L290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX283-BX290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ283-EJ290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV283-GV290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH283-JH290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT283-LT290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF283-OF290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR283-QR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD283-TD290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP283-VP290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB283-YB290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN283-AAN290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"UDF"]
[null,null,"Construction Switch",null,null,null,null,null,null,null,{"$f":"K6","v":1},{"$f":"L6","v":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,{"$f":"BX6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"GV6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"LT6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"QR6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"VP6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"AAN6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Financial Close Switch",null,null,null,null,null,null,null,{"$f":"K174","v":1},{"$f":"L174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital Expenditures",null,null,null,null,null,null,null,{"$f":"K146","v":72000},{"$f":"L146","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,{"$f":"BX146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Periodic Interest Rate",null,null,null,null,null,null,null,{"$f":"K169","v":3.3333333333333335E-3},{"$f":"L169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BX169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EJ169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GV169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JH169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LT169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OF169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QR169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TD169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VP169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YB169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAN169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,"Debt to Capital",null,null,null,null,null,null,null,{"$f":"F153","v":0.8}]
[null,null,"Up-Front Fee",null,null,null,null,null,null,null,{"$f":"'Template Model'!F175","v":0.02}]
[]
[null,null,"IDC from UDF",null,null,null,{"$f":"InputC!F86","v":true},{"$f":"circ_method","v":3},null,null,{"$f":"IF($G$302,idc_calc(K295:ABZ295,K296:ABZ296,K297:ABZ297,K298:ABZ298,K299,K300))","v":7072.9279679264582},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fees from UDF",null,null,null,null,null,null,null,0,210.86114124780391,403.42343762446473,596.49923345813011,790.08989808068509,984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Consolidation M","index":5,"n_rows":71,"n_cols":754,"rows_kept":71,"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},{"$f":"_xlfn.FORMULATEXT(F9)","v":"=SUM(Start:End!F85)"},null,null,null,{"$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},{"$f":"SUM(Start:End!F101)","v":0},{"$f":"_xlfn.FORMULATEXT(F10)","v":"=SUM(Start:End!F101)"},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,{"$f":"IF(E11,C9,C10)","v":"Straight Line Depreciation"},null,true,null,null,null,null,{"$f":"IF($E$11,J9,J10)","v":0},{"$f":"IF($E$11,K9,K10)","v":0},0,0,0,0,0,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,3060.7485436090269,3060.7485436090269,3060.7485436090269,3060.7485436090269,3060.7485436090269,4255.3686005713744,4255.3686005713744,4255.3686005713744,4255.3686005713744,4255.3686005713744,4255.3686005713744,4255.3686005713744,4255.3686005713744,4255.3686005713744,4255.3686005713744,4255.3686005713744,4255.3686005713744,4255.3686005713744,4255.3686005713744,4255.3686005713744,4255.3686005713744,6388.1540178765426,6388.1540178765426,6388.1540178765426,6388.1540178765426,6388.1540178765426,6388.1540178765426,6388.1540178765426,6388.1540178765426,6388.1540178765426,6388.1540178765426,6388.1540178765426,6388.1540178765426,6388.1540178765426,6388.1540178765426,{"$f":"IF($E$11,BW9,BW10)","v":6388.1540178765426},6388.1540178765426,6388.1540178765426,6388.1540178765426,7093.7536683814415,10049.087184503866,10049.087184503866,10049.087184503866,10049.087184503866,10049.087184503866,10049.087184503866,10049.087184503866,10049.087184503866,10049.087184503866,10049.087184503866,10049.087184503866,10049.087184503866,10049.087184503866,10049.087184503866,10049.087184503866,10049.087184503866,10049.087184503866,10049.087184503866,10049.087184503866,10794.332097918725,10794.332097918725,10794.332097918725,10794.332097918725,10794.332097918725,10794.332097918725,10794.332097918725,10794.332097918725,10794.332097918725,10794.332097918725,10794.332097918725,10794.332097918725,10794.332097918725,10794.332097918725,11886.341859728975,11886.341859728975,14403.213228027556,14403.213228027556,14403.213228027556,14403.213228027556,14403.213228027556,14403.213228027556,14403.213228027556,14403.213228027556,14403.213228027556,14403.213228027556,14403.213228027556,14403.213228027556,14403.213228027556,14403.213228027556,14403.213228027556,14403.213228027556,14403.213228027556,16054.543266696503,16054.543266696503,16054.543266696503,16054.543266696503,16054.543266696503,16054.543266696503,16054.543266696503,{"$f":"IF($E$11,EI9,EI10)","v":16054.543266696503},16054.543266696503,16054.543266696503,16054.543266696503,16054.543266696503,16054.543266696503,16054.543266696503,16054.543266696503,16054.543266696503,16054.543266696503,16054.543266696503,16054.543266696503,16054.543266696503,19785.413685973341,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,{"$f":"IF($E$11,GU9,GU10)","v":22372.309841824135},22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,{"$f":"IF($E$11,JG9,JG10)","v":22372.309841824135},22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,22372.309841824135,21177.689784861788,21177.689784861788,21177.689784861788,21177.689784861788,21177.689784861788,21177.689784861788,21177.689784861788,21177.689784861788,21177.689784861788,21177.689784861788,20472.090134356888,20472.090134356888,20472.090134356888,20472.090134356888,20472.090134356888,20472.090134356888,20472.090134356888,20472.090134356888,20472.090134356888,20472.090134356888,20472.090134356888,20472.090134356888,20472.090134356888,20472.090134356888,20472.090134356888,20472.090134356888,20472.090134356888,20472.090134356888,20472.090134356888,20472.090134356888,20472.090134356888,20472.090134356888,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,{"$f":"IF($E$11,LS9,LS10)","v":19380.080372546639},19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,19380.080372546639,16793.184216695845,16793.184216695845,{"$f":"IF($E$11,OE9,OE10)","v":16793.184216695845},16793.184216695845,16793.184216695845,16793.184216695845,16793.184216695845,14776.10503446831,14776.10503446831,14776.10503446831,14776.10503446831,14776.10503446831,14776.10503446831,14776.10503446831,14776.10503446831,14776.10503446831,14776.10503446831,14776.10503446831,14776.10503446831,14776.10503446831,14776.10503446831,14776.10503446831,14776.10503446831,14776.10503446831,14776.10503446831,14776.10503446831,14776.10503446831,14776.10503446831,14776.10503446831,14776.10503446831,14776.10503446831,14776.10503446831,14776.10503446831,14776.10503446831,14776.10503446831,14776.10503446831,14776.10503446831,14776.10503446831,14776.10503446831,14776.10503446831,14776.10503446831,14776.10503446831,14776.10503446831,14776.10503446831,13732.435673086817,13732.435673086817,13732.435673086817,13732.435673086817,13732.435673086817,13732.435673086817,13732.435673086817,13732.435673086817,11599.650255781649,11599.650255781649,11599.650255781649,11599.650255781649,11599.650255781649,11599.650255781649,9082.7788874830676,9082.7788874830676,9082.7788874830676,9082.7788874830676,9082.7788874830676,9082.7788874830676,9082.7788874830676,9082.7788874830676,{"$f":"IF($E$11,QQ9,QQ10)","v":9082.7788874830676},9082.7788874830676,9082.7788874830676,9082.7788874830676,9082.7788874830676,9082.7788874830676,9082.7788874830676,9082.7788874830676,9082.7788874830676,9082.7788874830676,9082.7788874830676,9082.7788874830676,9082.7788874830676,9082.7788874830676,9082.7788874830676,9082.7788874830676,9082.7788874830676,6127.4453713606445,6127.4453713606445,6127.4453713606445,6127.4453713606445,6127.4453713606445,6127.4453713606445,6127.4453713606445,6127.4453713606445,6127.4453713606445,6127.4453713606445,6127.4453713606445,6127.4453713606445,6127.4453713606445,6127.4453713606445,6127.4453713606445,6127.4453713606445,6127.4453713606445,6127.4453713606445,6127.4453713606445,6127.4453713606445,6127.4453713606445,6127.4453713606445,6127.4453713606445,6127.4453713606445,6127.4453713606445,6127.4453713606445,6127.4453713606445,6127.4453713606445,6127.4453713606445,6127.4453713606445,6127.4453713606445,6127.4453713606445,6127.4453713606445,6127.4453713606445,6127.4453713606445,6127.4453713606445,2396.5749520838053,2396.5749520838053,2396.5749520838053,2396.5749520838053,2396.5749520838053,2396.5749520838053,2396.5749520838053,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,{"$f":"IF($E$11,TC9,TC10)","v":1651.3300386689468},1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$11,VO9,VO10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$11,YA9,YA10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$11,AAM9,AAM10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Profit and Loss"]
[null,null,"Revenues ",null,{"$f":"ROW('Template Model'!F59)","v":59},{"$f":"SUM(Start:End!F59)","v":0},{"$f":"_xlfn.FORMULATEXT(F14)","v":"=SUM(Start:End!F59)"},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},{"$f":"_xlfn.FORMULATEXT(F15)","v":"=SUM(Start:End!F68)"},null,null,null,{"$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},{"$f":"SUM(Start:End!F85)","v":3.8668946113799049E-2},{"$f":"_xlfn.FORMULATEXT(F17)","v":"=SUM(Start:End!F85)"},null,null,null,{"$f":"K10","v":0},{"$f":"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,{"$f":"BX10","v":-434.75732734540361},158.99024083849508,174.58969246802735,10.085733663348947,2375.8693524817645,1433.9495903229108,2416.6998120178177,2440.3907124619,-437.65383216491318,2470.1058757674473,1525.5778339877143,2512.5040639385697,1566.9488987174118,2555.590637106623,2580.4378302554251,1633.354803296912,2624.6137319567497,1676.4951039312291,2669.5024410619226,2695.2720445629675,769.9807808745245,2735.150918255822,1784.4090198348276,2695.3459742048872,1680.4137801827455,2745.4605597475602,2774.0762923682341,1757.3779447963752,2825.4325933235523,1807.5390784402844,2877.6032420554257,2907.2712173693872,-211.54225122160278,2947.5727104627294,1926.6144439953496,3001.7028561219922,1979.5373272182769,3815.051678871183,3848.9741254068213,3849.7134952172055,5262.3545765133458,3918.7405388886109,5333.5007698491972,5373.6806367828685,1257.0131148407527,5429.4802116408537,4083.0252886594099,5503.073781919782,4155.5092753193603,5577.7319241557561,5619.7050099619664,4270.4986671581719,5696.0395967479999,4345.719035610251,5773.4753603403224,5816.8654169362417,1244.0877046156238,5824.3570858577586,4350.1732469554263,5911.2018163051835,4435.6306507957197,5999.2813223991252,6048.371241875313,4570.7435503086599,{"$f":"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,{"$f":"GV10","v":6157.5149617693969},13220.333960388729,10974.631205414451,13395.308388239719,11148.606880377411,13572.771821486225,13670.374567773775,11422.242770591081,13851.750483334617,11602.636689375431,14035.706207110736,14136.607788286681,7181.8140555742866,14292.700818443831,12040.993252664412,14482.928267033174,12230.260920774104,14675.860955366807,14781.32456080812,12527.288223349329,14978.500646383865,12723.52472292904,15178.480831769441,15287.524537906764,8298.9444123737776,15459.804939774651,13202.346628483814,15666.630379060873,13408.259742875445,15876.397119688787,15990.412968077057,13730.747643112962,16204.784350786169,13944.230696302329,16422.204717169261,16540.107696674459,11897.74348771599,16746.157131809596,14483.369426425365,16971.278354419483,14707.636853786862,17199.602058789147,17323.042632292068,15058.197713210371,17556.370646717871,15290.700194909514,17793.018621700649,17920.685998207606,10863.043347663552,18130.045065405204,15862.190139909631,18374.857894511581,16106.216536286309,18623.155097025345,18756.738047487685,16486.998083996958,19010.470913337813,16739.977427545105,19267.816231264493,19405.992575525557,12313.048267635524,19636.29810725059,17363.807629344359,19902.5567231432,{"$f":"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,{"$f":"LT10","v":25591.640848253097},23467.717984643532,25967.983259208879,26166.086324578995,21717.028962163778,26534.964841898298,24409.539180802793,26925.059642188746,24799.103364462499,27320.843900389707,27528.815102281398,25402.173555973364,27933.406362091831,25806.308376095141,28343.903722960764,28559.341719328397,21742.31516531427,28947.042965140427,26818.768585109879,29372.354386272986,27243.730232900154,29803.882060702366,30029.9926637272,27900.961953233083,30471.133765949577,28341.836882853997,30918.728400117136,31152.991293111321,24292.316411435022,31578.352714487759,29448.37084401719,32042.164619047428,29912.037094950414,32512.770454066689,32758.70892005082,30628.489223179698,33239.812489327669,31109.541167480667,33727.969966392295,33982.812433771818,27078.737731974281,34449.373495946347,32318.971080245057,34955.287484301196,32824.969292284266,35468.629057815371,35736.24724850175,33606.190741385115,36261.056545771004,34131.189828533898,36793.578380697982,37070.925137698498,32532.657251347562,37598.960042412436,35469.701643531116,38151.160929808524,36022.246863770415,38711.488135406042,39002.937576324119,36874.685375248439,39575.802106896459,31917.815162449282,34296.582136890996,34548.700715848878,{"$f":"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,{"$f":"QR10","v":15961.272652351065},17119.073870278226,17218.113274660645,16250.609327131344,17411.235750399923,16444.192423279528,17606.708783346985,17708.712893855612,14604.544659576735,17894.25641471531,16928.357552490637,18095.607069830268,17130.215469845145,18299.414257325632,18405.632189087657,17441.049803730642,13160.464155100344,12512.88683363462,13333.395585185863,13423.117308345711,12038.901902326383,13594.634822211112,12948.069144162757,13773.231501189104,13127.100252263088,13954.160321679723,14047.927387918593,13402.489950731906,14232.445818332708,13587.477781904818,14419.375614946533,14516.178008826566,12388.646378394827,14697.087175128559,14053.306431468678,14890.088971833851,14246.827850571339,15085.615674874607,15186.766343240051,14544.329311727473,15386.176897974023,14744.297724406402,15588.198269298839,15692.633719208032,13559.406413391669,15888.892217808658,15248.427191336534,16097.49591562312,15457.643733801684,16308.83372394049,16417.981014816993,15779.095460279214,6989.0166995774071,6728.4239840504288,7079.8879902747703,7126.5007452773661,6249.8451324657271,7215.6646595439761,6954.4244242724817,4480.4232581763645,4307.8122157467878,4535.8678099766839,4564.2974860535469,4391.374778691883,{"$f":"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,{"$f":"VP10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"AAN10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBIT  ",null,null,{"$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'!F172)","v":172},{"$f":"SUM(Start:End!F172)","v":0},{"$f":"_xlfn.FORMULATEXT(F19)","v":"=SUM(Start:End!F172)"},null,null,null,{"$f":"SUM(Start:End!K172)","v":0},{"$f":"SUM(Start:End!L172)","v":0},{"$f":"SUM(Start:End!M172)","v":0},{"$f":"SUM(Start:End!N172)","v":0},{"$f":"SUM(Start:End!O172)","v":0},{"$f":"SUM(Start:End!P172)","v":0},{"$f":"SUM(Start:End!Q172)","v":1178.8213292875018},{"$f":"SUM(Start:End!R172)","v":1176.0716325139747},{"$f":"SUM(Start:End!S172)","v":1173.2997773483362},{"$f":"SUM(Start:End!T172)","v":1170.7761211478703},{"$f":"SUM(Start:End!U172)","v":1167.9605540231039},{"$f":"SUM(Start:End!V172)","v":1165.394099944652},{"$f":"SUM(Start:End!W172)","v":1162.5344324724904},{"$f":"SUM(Start:End!X172)","v":1159.6537573582846},{"$f":"SUM(Start:End!Y172)","v":1157.5713041748172},{"$f":"SUM(Start:End!Z172)","v":1154.6510769599181},{"$f":"SUM(Start:End!AA172)","v":1151.983676265821},{"$f":"SUM(Start:End!AB172)","v":1149.0217384032594},{"$f":"SUM(Start:End!AC172)","v":1146.3134404052712},{"$f":"SUM(Start:End!AD172)","v":1143.3094394036966},{"$f":"SUM(Start:End!AE172)","v":1140.2838148864171},{"$f":"SUM(Start:End!AF172)","v":1137.5130529998203},{"$f":"SUM(Start:End!AG172)","v":1134.4448286741574},{"$f":"SUM(Start:End!AH172)","v":1131.6322860254984},{"$f":"SUM(Start:End!AI172)","v":1128.5211028631772},{"$f":"SUM(Start:End!AJ172)","v":1125.3889616660372},{"$f":"SUM(Start:End!AK172)","v":1123.0727570548981},{"$f":"SUM(Start:End!AL172)","v":1119.9012321113892},{"$f":"SUM(Start:End!AM172)","v":1116.9884113390863},{"$f":"SUM(Start:End!AN172)","v":3000.3850920438181},{"$f":"SUM(Start:End!AO172)","v":2992.4705965864714},{"$f":"SUM(Start:End!AP172)","v":2983.742931624326},{"$f":"SUM(Start:End!AQ172)","v":2974.9465092667733},{"$f":"SUM(Start:End!AR172)","v":2966.8330686778345},{"$f":"SUM(Start:End!AS172)","v":3724.062793699964},{"$f":"SUM(Start:End!AT172)","v":3711.5441705804706},{"$f":"SUM(Start:End!AU172)","v":3697.9601755861095},{"$f":"SUM(Start:End!AV172)","v":3684.3053002850388},{"$f":"SUM(Start:End!AW172)","v":3672.5837753610122},{"$f":"SUM(Start:End!AX172)","v":3658.7927629473297},{"$f":"SUM(Start:End!AY172)","v":3645.9345372120042},{"$f":"SUM(Start:End!AZ172)","v":3632.0026792533881},{"$f":"SUM(Start:End!BA172)","v":3619.0053379628671},{"$f":"SUM(Start:End!BB172)","v":3604.9312343853871},{"$f":"SUM(Start:End!BC172)","v":3590.7838008550625},{"$f":"SUM(Start:End!BD172)","v":3577.5734982108761},{"$f":"SUM(Start:End!BE172)","v":3563.2816879714946},{"$f":"SUM(Start:End!BF172)","v":3549.9287717007205},{"$f":"SUM(Start:End!BG172)","v":3535.4911581295414},{"$f":"SUM(Start:End!BH172)","v":3520.9819142612005},{"$f":"SUM(Start:End!BI172)","v":5701.5102459259888},{"$f":"SUM(Start:End!BJ172)","v":5682.2548865405315},{"$f":"SUM(Start:End!BK172)","v":5664.3696427856767},{"$f":"SUM(Start:End!BL172)","v":5644.9126943509},{"$f":"SUM(Start:End!BM172)","v":5626.8283903082556},{"$f":"SUM(Start:End!BN172)","v":5607.1680071565252},{"$f":"SUM(Start:End!BO172)","v":5587.4027490639364},{"$f":"SUM(Start:End!BP172)","v":5569.0139456571615},{"$f":"SUM(Start:End!BQ172)","v":5549.0424424171379},{"$f":"SUM(Start:End!BR172)","v":5530.4499563904756},{"$f":"SUM(Start:End!BS172)","v":5510.2703280883579},{"$f":"SUM(Start:End!BT172)","v":5489.9834521650573},{"$f":"SUM(Start:End!BU172)","v":5474.0606786732023},{"$f":"SUM(Start:End!BV172)","v":5453.5727527313011},{"$f":"SUM(Start:End!BW172)","v":5434.4703344150439},{"$f":"SUM(Start:End!BX172)","v":5413.7695726054108},{"$f":"SUM(Start:End!BY172)","v":5394.4569285604466},{"$f":"SUM(Start:End!BZ172)","v":5373.5414024438869},{"$f":"SUM(Start:End!CA172)","v":5762.393207973987},{"$f":"SUM(Start:End!CB172)","v":8839.988284243509},{"$f":"SUM(Start:End!CC172)","v":8807.0996151866348},{"$f":"SUM(Start:End!CD172)","v":8776.4831597803059},{"$f":"SUM(Start:End!CE172)","v":8743.3245159356647},{"$f":"SUM(Start:End!CF172)","v":8710.0260430822491},{"$f":"SUM(Start:End!CG172)","v":8683.8362028705651},{"$f":"SUM(Start:End!CH172)","v":8650.2805253565584},{"$f":"SUM(Start:End!CI172)","v":8619.0033598952105},{"$f":"SUM(Start:End!CJ172)","v":8585.1722487075385},{"$f":"SUM(Start:End!CK172)","v":8553.6221761526995},{"$f":"SUM(Start:End!CL172)","v":8519.5133887001502},{"$f":"SUM(Start:End!CM172)","v":8485.2608799753798},{"$f":"SUM(Start:End!CN172)","v":8453.2932110079473},{"$f":"SUM(Start:End!CO172)","v":8418.7596055323684},{"$f":"SUM(Start:End!CP172)","v":8386.5133992645406},{"$f":"SUM(Start:End!CQ172)","v":8351.6964145838247},{"$f":"SUM(Start:End!CR172)","v":8316.7328267124412},{"$f":"SUM(Start:End!CS172)","v":8286.4989345408812},{"$f":"SUM(Start:End!CT172)","v":8251.2566147027173},{"$f":"SUM(Start:End!CU172)","v":9053.5959548416795},{"$f":"SUM(Start:End!CV172)","v":9016.7172865930297},{"$f":"SUM(Start:End!CW172)","v":8982.2797437964691},{"$f":"SUM(Start:End!CX172)","v":8945.0914261296166},{"$f":"SUM(Start:End!CY172)","v":8907.7430168729807},{"$f":"SUM(Start:End!CZ172)","v":8872.840115635745},{"$f":"SUM(Start:End!DA172)","v":8835.1782746567224},{"$f":"SUM(Start:End!DB172)","v":8799.9648900322227},{"$f":"SUM(Start:End!DC172)","v":8761.9870928473829},{"$f":"SUM(Start:End!DD172)","v":8723.8460165146607},{"$f":"SUM(Start:End!DE172)","v":8693.3914801900828},{"$f":"SUM(Start:End!DF172)","v":8654.9480440166662},{"$f":"SUM(Start:End!DG172)","v":8618.9605384719835},{"$f":"SUM(Start:End!DH172)","v":8580.1948441016157},{"$f":"SUM(Start:End!DI172)","v":9143.3866895020819},{"$f":"SUM(Start:End!DJ172)","v":9101.1705414226344},{"$f":"SUM(Start:End!DK172)","v":11302.95073623381},{"$f":"SUM(Start:End!DL172)","v":11257.277485551553},{"$f":"SUM(Start:End!DM172)","v":11208.015316649256},{"$f":"SUM(Start:End!DN172)","v":11161.97420905909},{"$f":"SUM(Start:End!DO172)","v":11112.338515886742},{"$f":"SUM(Start:End!DP172)","v":11062.509297453307},{"$f":"SUM(Start:End!DQ172)","v":11022.744453518158},{"$f":"SUM(Start:End!DR172)","v":10972.560142551938},{"$f":"SUM(Start:End!DS172)","v":10925.604025621333},{"$f":"SUM(Start:End!DT172)","v":10875.039067172071},{"$f":"SUM(Start:End!DU172)","v":10827.705156412791},{"$f":"SUM(Start:End!DV172)","v":10776.756621071609},{"$f":"SUM(Start:End!DW172)","v":10725.609482864056},{"$f":"SUM(Start:End!DX172)","v":10677.69767839809},{"$f":"SUM(Start:End!DY172)","v":10626.162492828964},{"$f":"SUM(Start:End!DZ172)","v":10577.865527334143},{"$f":"SUM(Start:End!EA172)","v":10525.939313559091},{"$f":"SUM(Start:End!EB172)","v":12331.045955884456},{"$f":"SUM(Start:End!EC172)","v":12288.144324197448},{"$f":"SUM(Start:End!ED172)","v":12233.835508487529},{"$f":"SUM(Start:End!EE172)","v":12183.05365105447},{"$f":"SUM(Start:End!EF172)","v":12128.316498539396},{"$f":"SUM(Start:End!EG172)","v":12077.1098495075},{"$f":"SUM(Start:End!EH172)","v":12021.941066675216},{"$f":"SUM(Start:End!EI172)","v":11966.548976770086},{"$f":"SUM(Start:End!EJ172)","v":11914.692713760562},{"$f":"SUM(Start:End!EK172)","v":11858.863968498479},{"$f":"SUM(Start:End!EL172)","v":11806.574630446781},{"$f":"SUM(Start:End!EM172)","v":11750.305878419647},{"$f":"SUM(Start:End!EN172)","v":11693.809587370517},{"$f":"SUM(Start:End!EO172)","v":11644.631273696952},{"$f":"SUM(Start:End!EP172)","v":11587.702440408098},{"$f":"SUM(Start:End!EQ172)","v":11534.322047678124},{"$f":"SUM(Start:End!ER172)","v":11476.944768503605},{"$f":"SUM(Start:End!ES172)","v":11423.119559688006},{"$f":"SUM(Start:End!ET172)","v":11365.290401126205},{"$f":"SUM(Start:End!EU172)","v":11307.227705172028},{"$f":"SUM(Start:End!EV172)","v":14748.499462490228},{"$f":"SUM(Start:End!EW172)","v":16316.091316045171},{"$f":"SUM(Start:End!EX172)","v":16235.223041427851},{"$f":"SUM(Start:End!EY172)","v":16148.497968577751},{"$f":"SUM(Start:End!EZ172)","v":16061.464762474739},{"$f":"SUM(Start:End!FA172)","v":15990.850063083853},{"$f":"SUM(Start:End!FB172)","v":15903.252998376693},{"$f":"SUM(Start:End!FC172)","v":15820.925674063938},{"$f":"SUM(Start:End!FD172)","v":15732.723473562777},{"$f":"SUM(Start:End!FE172)","v":15649.793973049193},{"$f":"SUM(Start:End!FF172)","v":15560.98225607516},{"$f":"SUM(Start:End!FG172)","v":15471.854827466168},{"$f":"SUM(Start:End!FH172)","v":15388.004529327645},{"$f":"SUM(Start:End!FI172)","v":15298.260894990617},{"$f":"SUM(Start:End!FJ172)","v":15213.797379948672},{"$f":"SUM(Start:End!FK172)","v":15123.433083656444},{"$f":"SUM(Start:End!FL172)","v":15032.747452773725},{"$f":"SUM(Start:End!FM172)","v":14958.560593350261},{"$f":"SUM(Start:End!FN172)","v":14867.284877407634},{"$f":"SUM(Start:End!FO172)","v":14781.296897480355},{"$f":"SUM(Start:End!FP172)","v":14689.38943242178},{"$f":"SUM(Start:End!FQ172)","v":14602.772733852578},{"$f":"SUM(Start:End!FR172)","v":14510.228957315912},{"$f":"SUM(Start:End!FS172)","v":14417.355950515719},{"$f":"SUM(Start:End!FT172)","v":14329.778246640855},{"$f":"SUM(Start:End!FU172)","v":14236.261963885368},{"$f":"SUM(Start:End!FV172)","v":14148.044043500302},{"$f":"SUM(Start:End!FW172)","v":14053.879843736597},{"$f":"SUM(Start:End!FX172)","v":13959.380558866207},{"$f":"SUM(Start:End!FY172)","v":13881.462686369679},{"$f":"SUM(Start:End!FZ172)","v":13786.345995713747},{"$f":"SUM(Start:End!GA172)","v":13696.53546076758},{"$f":"SUM(Start:End!GB172)","v":13600.759299371799},{"$f":"SUM(Start:End!GC172)","v":13510.292394405891},{"$f":"SUM(Start:End!GD172)","v":13413.852010603308},{"$f":"SUM(Start:End!GE172)","v":13317.068315434644},{"$f":"SUM(Start:End!GF172)","v":13225.598518110979},{"$f":"SUM(Start:End!GG172)","v":13128.143349296168},{"$f":"SUM(Start:End!GH172)","v":13040.53710939281},{"$f":"SUM(Start:End!GI172)","v":12947.125947861312},{"$f":"SUM(Start:End!GJ172)","v":12853.369243484769},{"$f":"SUM(Start:End!GK172)","v":12770.242237312948},{"$f":"SUM(Start:End!GL172)","v":12675.827356085851},{"$f":"SUM(Start:End!GM172)","v":12586.557918685214},{"$f":"SUM(Start:End!GN172)","v":12491.46189777863},{"$f":"SUM(Start:End!GO172)","v":12401.515247875142},{"$f":"SUM(Start:End!GP172)","v":12305.733264136063},{"$f":"SUM(Start:End!GQ172)","v":12209.597319041444},{"$f":"SUM(Start:End!GR172)","v":12120.730446581463},{"$f":"SUM(Start:End!GS172)","v":12026.12193525015},{"$f":"SUM(Start:End!GT172)","v":11936.577672013515},{"$f":"SUM(Start:End!GU172)","v":11841.282901528297},{"$f":"SUM(Start:End!GV172)","v":11745.634160390651},{"$f":"SUM(Start:End!GW172)","v":11665.906750200749},{"$f":"SUM(Start:End!GX172)","v":11569.600552036725},{"$f":"SUM(Start:End!GY172)","v":11478.368828570321},{"$f":"SUM(Start:End!GZ172)","v":11381.364330437775},{"$f":"SUM(Start:End!HA172)","v":11289.43837832457},{"$f":"SUM(Start:End!HB172)","v":11191.730633531797},{"$f":"SUM(Start:End!HC172)","v":11093.660342277981},{"$f":"SUM(Start:End!HD172)","v":11000.674691168873},{"$f":"SUM(Start:End!HE172)","v":10901.893608583005},{"$f":"SUM(Start:End!HF172)","v":10808.201260360393},{"$f":"SUM(Start:End!HG172)","v":10708.704353471374},{"$f":"SUM(Start:End!HH172)","v":10608.838551234276},{"$f":"SUM(Start:End!HI172)","v":10524.997742014206},{"$f":"SUM(Start:End!HJ172)","v":10424.44487385978},{"$f":"SUM(Start:End!HK172)","v":10342.138294550348},{"$f":"SUM(Start:End!HL172)","v":10259.109011537787},{"$f":"SUM(Start:End!HM172)","v":10180.562100855019},{"$f":"SUM(Start:End!HN172)","v":10097.008819588214},{"$f":"SUM(Start:End!HO172)","v":10013.184370774125},{"$f":"SUM(Start:End!HP172)","v":9933.8444694914469},{"$f":"SUM(Start:End!HQ172)","v":9849.49092459036},{"$f":"SUM(Start:End!HR172)","v":9769.6233930593826},{"$f":"SUM(Start:End!HS172)","v":9684.7373614889475},{"$f":"SUM(Start:End!HT172)","v":9599.5758846698027},{"$f":"SUM(Start:End!HU172)","v":9528.4316171822029},{"$f":"SUM(Start:End!HV172)","v":9442.7642376405856},{"$f":"SUM(Start:End!HW172)","v":9361.5866090678192},{"$f":"SUM(Start:End!HX172)","v":9275.3783301013154},{"$f":"SUM(Start:End!HY172)","v":9193.6612633188943},{"$f":"SUM(Start:End!HZ172)","v":9106.9086189228237},{"$f":"SUM(Start:End!IA172)","v":9019.8745428734783},{"$f":"SUM(Start:End!IB172)","v":8937.3338413887923},{"$f":"SUM(Start:End!IC172)","v":8849.7501062655156},{"$f":"SUM(Start:End!ID172)","v":8766.6612027178962},{"$f":"SUM(Start:End!IE172)","v":8678.5242864854645},{"$f":"SUM(Start:End!IF172)","v":8590.1014962388363},{"$f":"SUM(Start:End!IG172)","v":8510.9594729366945},{"$f":"SUM(Start:End!IH172)","v":8421.9940690545354},{"$f":"SUM(Start:End!II172)","v":8344.6002832458144},{"$f":"SUM(Start:End!IJ172)","v":8263.895667520108},{"$f":"SUM(Start:End!IK172)","v":8187.3659745249861},{"$f":"SUM(Start:End!IL172)","v":8106.1731441163574},{"$f":"SUM(Start:End!IM172)","v":8024.7276895952218},{"$f":"SUM(Start:End!IN172)","v":7947.4583739553309},{"$f":"SUM(Start:End!IO172)","v":7865.5200458074878},{"$f":"SUM(Start:End!IP172)","v":7787.7586806832824},{"$f":"SUM(Start:End!IQ172)","v":7705.3243811164548},{"$f":"SUM(Start:End!IR172)","v":7622.6335508137636},{"$f":"SUM(Start:End!IS172)","v":7552.9919095976902},{"$f":"SUM(Start:End!IT172)","v":7469.8299452215706},{"$f":"SUM(Start:End!IU172)","v":7390.8470677976984},{"$f":"SUM(Start:End!IV172)","v":7307.1814494231085},{"$f":"SUM(Start:End!IW172)","v":7227.6957343279828},{"$f":"SUM(Start:End!IX172)","v":7147.5904450013886},{"$f":"SUM(Start:End!IY172)","v":7067.2314083153642},{"$f":"SUM(Start:End!IZ172)","v":6990.847928679118},{"$f":"SUM(Start:End!JA172)","v":6909.9930837100128},{"$f":"SUM(Start:End!JB172)","v":6833.1147533691974},{"$f":"SUM(Start:End!JC172)","v":6751.7609670735283},{"$f":"SUM(Start:End!JD172)","v":6670.1494832044937},{"$f":"SUM(Start:End!JE172)","v":6600.9887961008499},{"$f":"SUM(Start:End!JF172)","v":6518.901829903336},{"$f":"SUM(Start:End!JG172)","v":6440.793832175912},{"$f":"SUM(Start:End!JH172)","v":6358.200146061532},{"$f":"SUM(Start:End!JI172)","v":6279.5863778643179},{"$f":"SUM(Start:End!JJ172)","v":6196.4827696229777},{"$f":"SUM(Start:End!JK172)","v":6113.1159324907112},{"$f":"SUM(Start:End!JL172)","v":6033.730409101986},{"$f":"SUM(Start:End!JM172)","v":5949.8487612468862},{"$f":"SUM(Start:End!JN172)","v":5869.9493699461955},{"$f":"SUM(Start:End!JO172)","v":5785.5496578112752},{"$f":"SUM(Start:End!JP172)","v":5700.8826156550967},{"$f":"SUM(Start:End!JQ172)","v":5637.1336729271234},{"$f":"SUM(Start:End!JR172)","v":5567.6888375627223},{"$f":"SUM(Start:End!JS172)","v":5501.5713306953985},{"$f":"SUM(Start:End!JT172)","v":5431.6728911582741},{"$f":"SUM(Start:End!JU172)","v":5365.1032713064214},{"$f":"SUM(Start:End!JV172)","v":5294.7483289725751},{"$f":"SUM(Start:End!JW172)","v":5224.1581109624003},{"$f":"SUM(Start:End!JX172)","v":5156.8989264614702},{"$f":"SUM(Start:End!JY172)","v":5085.8477834401701},{"$f":"SUM(Start:End!JZ172)","v":5018.1291606772429},{"$f":"SUM(Start:End!KA172)","v":4946.6141473578145},{"$f":"SUM(Start:End!KB172)","v":4874.8601446981056},{"$f":"SUM(Start:End!KC172)","v":4810.0153514203721},{"$f":"SUM(Start:End!KD172)","v":4737.8049005496023},{"$f":"SUM(Start:End!KE172)","v":4668.9306986431284},{"$f":"SUM(Start:End!KF172)","v":4596.2489714827652},{"$f":"SUM(Start:End!KG172)","v":4526.9049737096966},{"$f":"SUM(Start:End!KH172)","v":4453.7489590133473},{"$f":"SUM(Start:End!KI172)","v":4380.3487041083536},{"$f":"SUM(Start:End!KJ172)","v":4310.2883757090176},{"$f":"SUM(Start:End!KK172)","v":4236.4092405645424},{"$f":"SUM(Start:End!KL172)","v":4165.8715072942878},{"$f":"SUM(Start:End!KM172)","v":4091.5104321832432},{"$f":"SUM(Start:End!KN172)","v":4021.2009617810922},{"$f":"SUM(Start:End!KO172)","v":3971.3576096285124},{"$f":"SUM(Start:End!KP172)","v":3912.4547258395278},{"$f":"SUM(Start:End!KQ172)","v":3856.3480562067507},{"$f":"SUM(Start:End!KR172)","v":3797.1019538877217},{"$f":"SUM(Start:End!KS172)","v":3740.652427973157},{"$f":"SUM(Start:End!KT172)","v":3681.061050771083},{"$f":"SUM(Start:End!KU172)","v":3621.2913110729614},{"$f":"SUM(Start:End!KV172)","v":3564.3186693209295},{"$f":"SUM(Start:End!KW172)","v":3504.2005135776863},{"$f":"SUM(Start:End!KX172)","v":3446.8798107662205},{"$f":"SUM(Start:End!KY172)","v":3386.411150852995},{"$f":"SUM(Start:End!KZ172)","v":3325.7614960011865},{"$f":"SUM(Start:End!LA172)","v":3273.8688102908468},{"$f":"SUM(Start:End!LB172)","v":3212.885325390831},{"$f":"SUM(Start:End!LC172)","v":3154.700217644111},{"$f":"SUM(Start:End!LD172)","v":3093.3610515918353},{"$f":"SUM(Start:End!LE172)","v":3034.8206076680285},{"$f":"SUM(Start:End!LF172)","v":2973.1236279934692},{"$f":"SUM(Start:End!LG172)","v":2911.2419737260361},{"$f":"SUM(Start:End!LH172)","v":2852.1595368239273},{"$f":"SUM(Start:End!LI172)","v":2806.3492190462871},{"$f":"SUM(Start:End!LJ172)","v":2762.5733845981495},{"$f":"SUM(Start:End!LK172)","v":2716.4670896961798},{"$f":"SUM(Start:End!LL172)","v":2670.2084458889408},{"$f":"SUM(Start:End!LM172)","v":2630.3609746697193},{"$f":"SUM(Start:End!LN172)","v":2583.8180222242809},{"$f":"SUM(Start:End!LO172)","v":2539.3107351075055},{"$f":"SUM(Start:End!LP172)","v":2492.4670394856425},{"$f":"SUM(Start:End!LQ172)","v":2447.6594627489294},{"$f":"SUM(Start:End!LR172)","v":2400.5130666277887},{"$f":"SUM(Start:End!LS172)","v":2353.2109350949854},{"$f":"SUM(Start:End!LT172)","v":2326.6749745354396},{"$f":"SUM(Start:End!LU172)","v":2304.5905296798869},{"$f":"SUM(Start:End!LV172)","v":2283.5621773831267},{"$f":"SUM(Start:End!LW172)","v":2261.31306844952},{"$f":"SUM(Start:End!LX172)","v":2238.9793064621049},{"$f":"SUM(Start:End!LY172)","v":2218.8453017732427},{"$f":"SUM(Start:End!LZ172)","v":2196.3489778799612},{"$f":"SUM(Start:End!MA172)","v":2174.9109539730971},{"$f":"SUM(Start:End!MB172)","v":2152.2471476006453},{"$f":"SUM(Start:End!MC172)","v":2130.6425213393609},{"$f":"SUM(Start:End!MD172)","v":2107.8100868889878},{"$f":"SUM(Start:End!ME172)","v":2084.8909990083475},{"$f":"SUM(Start:End!MF172)","v":2063.0324046314854},{"$f":"SUM(Start:End!MG172)","v":2039.9429431760927},{"$f":"SUM(Start:End!MH172)","v":2017.9148547006157},{"$f":"SUM(Start:End!MI172)","v":1994.6538547636919},{"$f":"SUM(Start:End!MJ172)","v":1971.3047328267564},{"$f":"SUM(Start:End!MK172)","v":1951.3205142885024},{"$f":"SUM(Start:End!ML172)","v":1927.8057531898426},{"$f":"SUM(Start:End!MM172)","v":1905.3545816941064},{"$f":"SUM(Start:End!MN172)","v":1881.6653740814095},{"$f":"SUM(Start:End!MO172)","v":1859.0406346497557},{"$f":"SUM(Start:End!MP172)","v":1835.1757884176541},{"$f":"SUM(Start:End!MQ172)","v":1811.2207512750174},{"$f":"SUM(Start:End!MR172)","v":1788.3314931478965},{"$f":"SUM(Start:End!MS172)","v":1764.1990014506478},{"$f":"SUM(Start:End!MT172)","v":1741.1331664444094},{"$f":"SUM(Start:End!MU172)","v":1716.8220080015353},{"$f":"SUM(Start:End!MV172)","v":1692.4191308330096},{"$f":"SUM(Start:End!MW172)","v":1671.404216829817},{"$f":"SUM(Start:End!MX172)","v":1646.8285598836806},{"$f":"SUM(Start:End!MY172)","v":1623.3217714451016},{"$f":"SUM(Start:End!MZ172)","v":1598.5644204266005},{"$f":"SUM(Start:End!NA172)","v":1574.8768143294335},{"$f":"SUM(Start:End!NB172)","v":1549.9365287413104},{"$f":"SUM(Start:End!NC172)","v":1524.9023711281548},{"$f":"SUM(Start:End!ND172)","v":1500.9392657751121},{"$f":"SUM(Start:End!NE172)","v":1475.7202843658342},{"$f":"SUM(Start:End!NF172)","v":1451.573230460072},{"$f":"SUM(Start:End!NG172)","v":1426.1681638626251},{"$f":"SUM(Start:End!NH172)","v":1402.1676062176498},{"$f":"SUM(Start:End!NI172)","v":1390.7150910936468},{"$f":"SUM(Start:End!NJ172)","v":1380.9062232135107},{"$f":"SUM(Start:End!NK172)","v":1373.5966286588057},{"$f":"SUM(Start:End!NL172)","v":1365.85116296262},{"$f":"SUM(Start:End!NM172)","v":1358.467661785538},{"$f":"SUM(Start:End!NN172)","v":1350.6470283650597},{"$f":"SUM(Start:End!NO172)","v":1342.7879361670221},{"$f":"SUM(Start:End!NP172)","v":1335.2918721374813},{"$f":"SUM(Start:End!NQ172)","v":1327.3567738453989},{"$f":"SUM(Start:End!NR172)","v":1319.7854149530756},{"$f":"SUM(Start:End!NS172)","v":1311.7737498066795},{"$f":"SUM(Start:End!NT172)","v":1303.7229185805631},{"$f":"SUM(Start:End!NU172)","v":1303.7229185805631},{"$f":"SUM(Start:End!NV172)","v":1303.7229185805631},{"$f":"SUM(Start:End!NW172)","v":1303.7229185805631},{"$f":"SUM(Start:End!NX172)","v":1303.7229185805631},{"$f":"SUM(Start:End!NY172)","v":1303.7229185805631},{"$f":"SUM(Start:End!NZ172)","v":1303.7229185805631},{"$f":"SUM(Start:End!OA172)","v":1303.7229185805631},{"$f":"SUM(Start:End!OB172)","v":1303.7229185805631},{"$f":"SUM(Start:End!OC172)","v":1303.7229185805631},{"$f":"SUM(Start:End!OD172)","v":1303.7229185805631},{"$f":"SUM(Start:End!OE172)","v":1303.7229185805631},{"$f":"SUM(Start:End!OF172)","v":1303.7229185805631},{"$f":"SUM(Start:End!OG172)","v":1303.7229185805631},{"$f":"SUM(Start:End!OH172)","v":1303.7229185805631},{"$f":"SUM(Start:End!OI172)","v":1303.7229185805631},{"$f":"SUM(Start:End!OJ172)","v":1303.7229185805631},{"$f":"SUM(Start:End!OK172)","v":1303.7229185805631},{"$f":"SUM(Start:End!OL172)","v":1303.7229185805631},{"$f":"SUM(Start:End!OM172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ON172)","v":1303.7229185805631},{"$f":"SUM(Start:End!OO172)","v":1303.7229185805631},{"$f":"SUM(Start:End!OP172)","v":1303.7229185805631},{"$f":"SUM(Start:End!OQ172)","v":1303.7229185805631},{"$f":"SUM(Start:End!OR172)","v":1303.7229185805631},{"$f":"SUM(Start:End!OS172)","v":1303.7229185805631},{"$f":"SUM(Start:End!OT172)","v":1303.7229185805631},{"$f":"SUM(Start:End!OU172)","v":1303.7229185805631},{"$f":"SUM(Start:End!OV172)","v":1303.7229185805631},{"$f":"SUM(Start:End!OW172)","v":1303.7229185805631},{"$f":"SUM(Start:End!OX172)","v":1303.7229185805631},{"$f":"SUM(Start:End!OY172)","v":1303.7229185805631},{"$f":"SUM(Start:End!OZ172)","v":1303.7229185805631},{"$f":"SUM(Start:End!PA172)","v":1303.7229185805631},{"$f":"SUM(Start:End!PB172)","v":1303.7229185805631},{"$f":"SUM(Start:End!PC172)","v":1303.7229185805631},{"$f":"SUM(Start:End!PD172)","v":1303.7229185805631},{"$f":"SUM(Start:End!PE172)","v":1303.7229185805631},{"$f":"SUM(Start:End!PF172)","v":1303.7229185805631},{"$f":"SUM(Start:End!PG172)","v":1303.7229185805631},{"$f":"SUM(Start:End!PH172)","v":1303.7229185805631},{"$f":"SUM(Start:End!PI172)","v":1303.7229185805631},{"$f":"SUM(Start:End!PJ172)","v":1303.7229185805631},{"$f":"SUM(Start:End!PK172)","v":1303.7229185805631},{"$f":"SUM(Start:End!PL172)","v":1303.7229185805631},{"$f":"SUM(Start:End!PM172)","v":1303.7229185805631},{"$f":"SUM(Start:End!PN172)","v":1303.7229185805631},{"$f":"SUM(Start:End!PO172)","v":1303.7229185805631},{"$f":"SUM(Start:End!PP172)","v":1303.7229185805631},{"$f":"SUM(Start:End!PQ172)","v":1303.7229185805631},{"$f":"SUM(Start:End!PR172)","v":1303.7229185805631},{"$f":"SUM(Start:End!PS172)","v":1303.7229185805631},{"$f":"SUM(Start:End!PT172)","v":1303.7229185805631},{"$f":"SUM(Start:End!PU172)","v":1303.7229185805631},{"$f":"SUM(Start:End!PV172)","v":1303.7229185805631},{"$f":"SUM(Start:End!PW172)","v":1303.7229185805631},{"$f":"SUM(Start:End!PX172)","v":1303.7229185805631},{"$f":"SUM(Start:End!PY172)","v":1303.7229185805631},{"$f":"SUM(Start:End!PZ172)","v":1303.7229185805631},{"$f":"SUM(Start:End!QA172)","v":1303.7229185805631},{"$f":"SUM(Start:End!QB172)","v":1303.7229185805631},{"$f":"SUM(Start:End!QC172)","v":1303.7229185805631},{"$f":"SUM(Start:End!QD172)","v":1303.7229185805631},{"$f":"SUM(Start:End!QE172)","v":1303.7229185805631},{"$f":"SUM(Start:End!QF172)","v":1303.7229185805631},{"$f":"SUM(Start:End!QG172)","v":1303.7229185805631},{"$f":"SUM(Start:End!QH172)","v":1303.7229185805631},{"$f":"SUM(Start:End!QI172)","v":1303.7229185805631},{"$f":"SUM(Start:End!QJ172)","v":1303.7229185805631},{"$f":"SUM(Start:End!QK172)","v":1303.7229185805631},{"$f":"SUM(Start:End!QL172)","v":1303.7229185805631},{"$f":"SUM(Start:End!QM172)","v":1303.7229185805631},{"$f":"SUM(Start:End!QN172)","v":1303.7229185805631},{"$f":"SUM(Start:End!QO172)","v":1303.7229185805631},{"$f":"SUM(Start:End!QP172)","v":1303.7229185805631},{"$f":"SUM(Start:End!QQ172)","v":1303.7229185805631},{"$f":"SUM(Start:End!QR172)","v":1303.7229185805631},{"$f":"SUM(Start:End!QS172)","v":1303.7229185805631},{"$f":"SUM(Start:End!QT172)","v":1303.7229185805631},{"$f":"SUM(Start:End!QU172)","v":1303.7229185805631},{"$f":"SUM(Start:End!QV172)","v":1303.7229185805631},{"$f":"SUM(Start:End!QW172)","v":1303.7229185805631},{"$f":"SUM(Start:End!QX172)","v":1303.7229185805631},{"$f":"SUM(Start:End!QY172)","v":1303.7229185805631},{"$f":"SUM(Start:End!QZ172)","v":1303.7229185805631},{"$f":"SUM(Start:End!RA172)","v":1303.7229185805631},{"$f":"SUM(Start:End!RB172)","v":1303.7229185805631},{"$f":"SUM(Start:End!RC172)","v":1303.7229185805631},{"$f":"SUM(Start:End!RD172)","v":1303.7229185805631},{"$f":"SUM(Start:End!RE172)","v":1303.7229185805631},{"$f":"SUM(Start:End!RF172)","v":1303.7229185805631},{"$f":"SUM(Start:End!RG172)","v":1303.7229185805631},{"$f":"SUM(Start:End!RH172)","v":1303.7229185805631},{"$f":"SUM(Start:End!RI172)","v":1303.7229185805631},{"$f":"SUM(Start:End!RJ172)","v":1303.7229185805631},{"$f":"SUM(Start:End!RK172)","v":1303.7229185805631},{"$f":"SUM(Start:End!RL172)","v":1303.7229185805631},{"$f":"SUM(Start:End!RM172)","v":1303.7229185805631},{"$f":"SUM(Start:End!RN172)","v":1303.7229185805631},{"$f":"SUM(Start:End!RO172)","v":1303.7229185805631},{"$f":"SUM(Start:End!RP172)","v":1303.7229185805631},{"$f":"SUM(Start:End!RQ172)","v":1303.7229185805631},{"$f":"SUM(Start:End!RR172)","v":1303.7229185805631},{"$f":"SUM(Start:End!RS172)","v":1303.7229185805631},{"$f":"SUM(Start:End!RT172)","v":1303.7229185805631},{"$f":"SUM(Start:End!RU172)","v":1303.7229185805631},{"$f":"SUM(Start:End!RV172)","v":1303.7229185805631},{"$f":"SUM(Start:End!RW172)","v":1303.7229185805631},{"$f":"SUM(Start:End!RX172)","v":1303.7229185805631},{"$f":"SUM(Start:End!RY172)","v":1303.7229185805631},{"$f":"SUM(Start:End!RZ172)","v":1303.7229185805631},{"$f":"SUM(Start:End!SA172)","v":1303.7229185805631},{"$f":"SUM(Start:End!SB172)","v":1303.7229185805631},{"$f":"SUM(Start:End!SC172)","v":1303.7229185805631},{"$f":"SUM(Start:End!SD172)","v":1303.7229185805631},{"$f":"SUM(Start:End!SE172)","v":1303.7229185805631},{"$f":"SUM(Start:End!SF172)","v":1303.7229185805631},{"$f":"SUM(Start:End!SG172)","v":1303.7229185805631},{"$f":"SUM(Start:End!SH172)","v":1303.7229185805631},{"$f":"SUM(Start:End!SI172)","v":1303.7229185805631},{"$f":"SUM(Start:End!SJ172)","v":1303.7229185805631},{"$f":"SUM(Start:End!SK172)","v":1303.7229185805631},{"$f":"SUM(Start:End!SL172)","v":1303.7229185805631},{"$f":"SUM(Start:End!SM172)","v":1303.7229185805631},{"$f":"SUM(Start:End!SN172)","v":1303.7229185805631},{"$f":"SUM(Start:End!SO172)","v":1303.7229185805631},{"$f":"SUM(Start:End!SP172)","v":1303.7229185805631},{"$f":"SUM(Start:End!SQ172)","v":1303.7229185805631},{"$f":"SUM(Start:End!SR172)","v":1303.7229185805631},{"$f":"SUM(Start:End!SS172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ST172)","v":1303.7229185805631},{"$f":"SUM(Start:End!SU172)","v":1303.7229185805631},{"$f":"SUM(Start:End!SV172)","v":1303.7229185805631},{"$f":"SUM(Start:End!SW172)","v":1303.7229185805631},{"$f":"SUM(Start:End!SX172)","v":1303.7229185805631},{"$f":"SUM(Start:End!SY172)","v":1303.7229185805631},{"$f":"SUM(Start:End!SZ172)","v":1303.7229185805631},{"$f":"SUM(Start:End!TA172)","v":1303.7229185805631},{"$f":"SUM(Start:End!TB172)","v":1303.7229185805631},{"$f":"SUM(Start:End!TC172)","v":1303.7229185805631},{"$f":"SUM(Start:End!TD172)","v":1303.7229185805631},{"$f":"SUM(Start:End!TE172)","v":1303.7229185805631},{"$f":"SUM(Start:End!TF172)","v":1303.7229185805631},{"$f":"SUM(Start:End!TG172)","v":1303.7229185805631},{"$f":"SUM(Start:End!TH172)","v":1303.7229185805631},{"$f":"SUM(Start:End!TI172)","v":1303.7229185805631},{"$f":"SUM(Start:End!TJ172)","v":1303.7229185805631},{"$f":"SUM(Start:End!TK172)","v":1303.7229185805631},{"$f":"SUM(Start:End!TL172)","v":1303.7229185805631},{"$f":"SUM(Start:End!TM172)","v":1303.7229185805631},{"$f":"SUM(Start:End!TN172)","v":1303.7229185805631},{"$f":"SUM(Start:End!TO172)","v":1303.7229185805631},{"$f":"SUM(Start:End!TP172)","v":1303.7229185805631},{"$f":"SUM(Start:End!TQ172)","v":1303.7229185805631},{"$f":"SUM(Start:End!TR172)","v":1303.7229185805631},{"$f":"SUM(Start:End!TS172)","v":1303.7229185805631},{"$f":"SUM(Start:End!TT172)","v":1303.7229185805631},{"$f":"SUM(Start:End!TU172)","v":1303.7229185805631},{"$f":"SUM(Start:End!TV172)","v":1303.7229185805631},{"$f":"SUM(Start:End!TW172)","v":1303.7229185805631},{"$f":"SUM(Start:End!TX172)","v":1303.7229185805631},{"$f":"SUM(Start:End!TY172)","v":1303.7229185805631},{"$f":"SUM(Start:End!TZ172)","v":1303.7229185805631},{"$f":"SUM(Start:End!UA172)","v":1303.7229185805631},{"$f":"SUM(Start:End!UB172)","v":1303.7229185805631},{"$f":"SUM(Start:End!UC172)","v":1303.7229185805631},{"$f":"SUM(Start:End!UD172)","v":1303.7229185805631},{"$f":"SUM(Start:End!UE172)","v":1303.7229185805631},{"$f":"SUM(Start:End!UF172)","v":1303.7229185805631},{"$f":"SUM(Start:End!UG172)","v":1303.7229185805631},{"$f":"SUM(Start:End!UH172)","v":1303.7229185805631},{"$f":"SUM(Start:End!UI172)","v":1303.7229185805631},{"$f":"SUM(Start:End!UJ172)","v":1303.7229185805631},{"$f":"SUM(Start:End!UK172)","v":1303.7229185805631},{"$f":"SUM(Start:End!UL172)","v":1303.7229185805631},{"$f":"SUM(Start:End!UM172)","v":1303.7229185805631},{"$f":"SUM(Start:End!UN172)","v":1303.7229185805631},{"$f":"SUM(Start:End!UO172)","v":1303.7229185805631},{"$f":"SUM(Start:End!UP172)","v":1303.7229185805631},{"$f":"SUM(Start:End!UQ172)","v":1303.7229185805631},{"$f":"SUM(Start:End!UR172)","v":1303.7229185805631},{"$f":"SUM(Start:End!US172)","v":1303.7229185805631},{"$f":"SUM(Start:End!UT172)","v":1303.7229185805631},{"$f":"SUM(Start:End!UU172)","v":1303.7229185805631},{"$f":"SUM(Start:End!UV172)","v":1303.7229185805631},{"$f":"SUM(Start:End!UW172)","v":1303.7229185805631},{"$f":"SUM(Start:End!UX172)","v":1303.7229185805631},{"$f":"SUM(Start:End!UY172)","v":1303.7229185805631},{"$f":"SUM(Start:End!UZ172)","v":1303.7229185805631},{"$f":"SUM(Start:End!VA172)","v":1303.7229185805631},{"$f":"SUM(Start:End!VB172)","v":1303.7229185805631},{"$f":"SUM(Start:End!VC172)","v":1303.7229185805631},{"$f":"SUM(Start:End!VD172)","v":1303.7229185805631},{"$f":"SUM(Start:End!VE172)","v":1303.7229185805631},{"$f":"SUM(Start:End!VF172)","v":1303.7229185805631},{"$f":"SUM(Start:End!VG172)","v":1303.7229185805631},{"$f":"SUM(Start:End!VH172)","v":1303.7229185805631},{"$f":"SUM(Start:End!VI172)","v":1303.7229185805631},{"$f":"SUM(Start:End!VJ172)","v":1303.7229185805631},{"$f":"SUM(Start:End!VK172)","v":1303.7229185805631},{"$f":"SUM(Start:End!VL172)","v":1303.7229185805631},{"$f":"SUM(Start:End!VM172)","v":1303.7229185805631},{"$f":"SUM(Start:End!VN172)","v":1303.7229185805631},{"$f":"SUM(Start:End!VO172)","v":1303.7229185805631},{"$f":"SUM(Start:End!VP172)","v":1303.7229185805631},{"$f":"SUM(Start:End!VQ172)","v":1303.7229185805631},{"$f":"SUM(Start:End!VR172)","v":1303.7229185805631},{"$f":"SUM(Start:End!VS172)","v":1303.7229185805631},{"$f":"SUM(Start:End!VT172)","v":1303.7229185805631},{"$f":"SUM(Start:End!VU172)","v":1303.7229185805631},{"$f":"SUM(Start:End!VV172)","v":1303.7229185805631},{"$f":"SUM(Start:End!VW172)","v":1303.7229185805631},{"$f":"SUM(Start:End!VX172)","v":1303.7229185805631},{"$f":"SUM(Start:End!VY172)","v":1303.7229185805631},{"$f":"SUM(Start:End!VZ172)","v":1303.7229185805631},{"$f":"SUM(Start:End!WA172)","v":1303.7229185805631},{"$f":"SUM(Start:End!WB172)","v":1303.7229185805631},{"$f":"SUM(Start:End!WC172)","v":1303.7229185805631},{"$f":"SUM(Start:End!WD172)","v":1303.7229185805631},{"$f":"SUM(Start:End!WE172)","v":1303.7229185805631},{"$f":"SUM(Start:End!WF172)","v":1303.7229185805631},{"$f":"SUM(Start:End!WG172)","v":1303.7229185805631},{"$f":"SUM(Start:End!WH172)","v":1303.7229185805631},{"$f":"SUM(Start:End!WI172)","v":1303.7229185805631},{"$f":"SUM(Start:End!WJ172)","v":1303.7229185805631},{"$f":"SUM(Start:End!WK172)","v":1303.7229185805631},{"$f":"SUM(Start:End!WL172)","v":1303.7229185805631},{"$f":"SUM(Start:End!WM172)","v":1303.7229185805631},{"$f":"SUM(Start:End!WN172)","v":1303.7229185805631},{"$f":"SUM(Start:End!WO172)","v":1303.7229185805631},{"$f":"SUM(Start:End!WP172)","v":1303.7229185805631},{"$f":"SUM(Start:End!WQ172)","v":1303.7229185805631},{"$f":"SUM(Start:End!WR172)","v":1303.7229185805631},{"$f":"SUM(Start:End!WS172)","v":1303.7229185805631},{"$f":"SUM(Start:End!WT172)","v":1303.7229185805631},{"$f":"SUM(Start:End!WU172)","v":1303.7229185805631},{"$f":"SUM(Start:End!WV172)","v":1303.7229185805631},{"$f":"SUM(Start:End!WW172)","v":1303.7229185805631},{"$f":"SUM(Start:End!WX172)","v":1303.7229185805631},{"$f":"SUM(Start:End!WY172)","v":1303.7229185805631},{"$f":"SUM(Start:End!WZ172)","v":1303.7229185805631},{"$f":"SUM(Start:End!XA172)","v":1303.7229185805631},{"$f":"SUM(Start:End!XB172)","v":1303.7229185805631},{"$f":"SUM(Start:End!XC172)","v":1303.7229185805631},{"$f":"SUM(Start:End!XD172)","v":1303.7229185805631},{"$f":"SUM(Start:End!XE172)","v":1303.7229185805631},{"$f":"SUM(Start:End!XF172)","v":1303.7229185805631},{"$f":"SUM(Start:End!XG172)","v":1303.7229185805631},{"$f":"SUM(Start:End!XH172)","v":1303.7229185805631},{"$f":"SUM(Start:End!XI172)","v":1303.7229185805631},{"$f":"SUM(Start:End!XJ172)","v":1303.7229185805631},{"$f":"SUM(Start:End!XK172)","v":1303.7229185805631},{"$f":"SUM(Start:End!XL172)","v":1303.7229185805631},{"$f":"SUM(Start:End!XM172)","v":1303.7229185805631},{"$f":"SUM(Start:End!XN172)","v":1303.7229185805631},{"$f":"SUM(Start:End!XO172)","v":1303.7229185805631},{"$f":"SUM(Start:End!XP172)","v":1303.7229185805631},{"$f":"SUM(Start:End!XQ172)","v":1303.7229185805631},{"$f":"SUM(Start:End!XR172)","v":1303.7229185805631},{"$f":"SUM(Start:End!XS172)","v":1303.7229185805631},{"$f":"SUM(Start:End!XT172)","v":1303.7229185805631},{"$f":"SUM(Start:End!XU172)","v":1303.7229185805631},{"$f":"SUM(Start:End!XV172)","v":1303.7229185805631},{"$f":"SUM(Start:End!XW172)","v":1303.7229185805631},{"$f":"SUM(Start:End!XX172)","v":1303.7229185805631},{"$f":"SUM(Start:End!XY172)","v":1303.7229185805631},{"$f":"SUM(Start:End!XZ172)","v":1303.7229185805631},{"$f":"SUM(Start:End!YA172)","v":1303.7229185805631},{"$f":"SUM(Start:End!YB172)","v":1303.7229185805631},{"$f":"SUM(Start:End!YC172)","v":1303.7229185805631},{"$f":"SUM(Start:End!YD172)","v":1303.7229185805631},{"$f":"SUM(Start:End!YE172)","v":1303.7229185805631},{"$f":"SUM(Start:End!YF172)","v":1303.7229185805631},{"$f":"SUM(Start:End!YG172)","v":1303.7229185805631},{"$f":"SUM(Start:End!YH172)","v":1303.7229185805631},{"$f":"SUM(Start:End!YI172)","v":1303.7229185805631},{"$f":"SUM(Start:End!YJ172)","v":1303.7229185805631},{"$f":"SUM(Start:End!YK172)","v":1303.7229185805631},{"$f":"SUM(Start:End!YL172)","v":1303.7229185805631},{"$f":"SUM(Start:End!YM172)","v":1303.7229185805631},{"$f":"SUM(Start:End!YN172)","v":1303.7229185805631},{"$f":"SUM(Start:End!YO172)","v":1303.7229185805631},{"$f":"SUM(Start:End!YP172)","v":1303.7229185805631},{"$f":"SUM(Start:End!YQ172)","v":1303.7229185805631},{"$f":"SUM(Start:End!YR172)","v":1303.7229185805631},{"$f":"SUM(Start:End!YS172)","v":1303.7229185805631},{"$f":"SUM(Start:End!YT172)","v":1303.7229185805631},{"$f":"SUM(Start:End!YU172)","v":1303.7229185805631},{"$f":"SUM(Start:End!YV172)","v":1303.7229185805631},{"$f":"SUM(Start:End!YW172)","v":1303.7229185805631},{"$f":"SUM(Start:End!YX172)","v":1303.7229185805631},{"$f":"SUM(Start:End!YY172)","v":1303.7229185805631},{"$f":"SUM(Start:End!YZ172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ZA172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ZB172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ZC172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ZD172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ZE172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ZF172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ZG172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ZH172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ZI172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ZJ172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ZK172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ZL172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ZM172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ZN172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ZO172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ZP172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ZQ172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ZR172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ZS172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ZT172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ZU172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ZV172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ZW172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ZX172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ZY172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ZZ172)","v":1303.7229185805631},{"$f":"SUM(Start:End!AAA172)","v":1303.7229185805631},{"$f":"SUM(Start:End!AAB172)","v":1303.7229185805631},{"$f":"SUM(Start:End!AAC172)","v":1303.7229185805631},{"$f":"SUM(Start:End!AAD172)","v":1303.7229185805631},{"$f":"SUM(Start:End!AAE172)","v":1303.7229185805631},{"$f":"SUM(Start:End!AAF172)","v":1303.7229185805631},{"$f":"SUM(Start:End!AAG172)","v":1303.7229185805631},{"$f":"SUM(Start:End!AAH172)","v":1303.7229185805631},{"$f":"SUM(Start:End!AAI172)","v":1303.7229185805631},{"$f":"SUM(Start:End!AAJ172)","v":1303.7229185805631},{"$f":"SUM(Start:End!AAK172)","v":1303.7229185805631},{"$f":"SUM(Start:End!AAL172)","v":1303.7229185805631},{"$f":"SUM(Start:End!AAM172)","v":1303.7229185805631},{"$f":"SUM(Start:End!AAN172)","v":1303.7229185805631},{"$f":"SUM(Start:End!AAO172)","v":1303.7229185805631},{"$f":"SUM(Start:End!AAP172)","v":1303.7229185805631},{"$f":"SUM(Start:End!AAQ172)","v":1303.7229185805631},{"$f":"SUM(Start:End!AAR172)","v":1303.7229185805631},{"$f":"SUM(Start:End!AAS172)","v":1303.7229185805631},{"$f":"SUM(Start:End!AAT172)","v":1303.7229185805631},{"$f":"SUM(Start:End!AAU172)","v":1303.7229185805631},{"$f":"SUM(Start:End!AAV172)","v":1303.7229185805631},{"$f":"SUM(Start:End!AAW172)","v":1303.7229185805631},{"$f":"SUM(Start:End!AAX172)","v":1303.7229185805631},{"$f":"SUM(Start:End!AAY172)","v":1303.7229185805631},{"$f":"SUM(Start:End!AAZ172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ABA172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ABB172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ABC172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ABD172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ABE172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ABF172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ABG172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ABH172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ABI172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ABJ172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ABK172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ABL172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ABM172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ABN172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ABO172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ABP172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ABQ172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ABR172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ABS172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ABT172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ABU172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ABV172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ABW172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ABX172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ABY172)","v":1303.7229185805631},{"$f":"SUM(Start:End!ABZ172)","v":1303.7229185805631}]
[null,null,"EBT",null,null,{"$f":"F18-F19","v":-3.8668946113799049E-2},null,null,null,null,{"$f":"K18-K19","v":0},{"$f":"L18-L19","v":0},0,0,0,0,1374.9384540996114,1378.5578703392775,1382.1772616467233,1386.0933295717998,1389.714825294154,1393.6340638911927,1397.2573693648394,1400.8820634749795,1405.4071580246068,1409.0417131286599,1412.9782841104075,1416.6176879301765,1420.5600769968864,1424.2041011230676,1427.8491269406927,1431.7985867659947,1435.4478649162922,1439.402550262713,1443.0558403029697,1446.7110411708936,1451.2865523404705,1454.9528357732775,1458.9280625651409,5139.6589011793649,5157.6148812530209,5174.367728464932,5191.141050213675,5209.1783750686945,6396.1948512333965,6412.2770695252757,6426.693579438188,6441.1244072341487,6458.9741793421981,6473.4638739890679,6489.6735889301417,6504.2055352120788,6520.4609691821452,6535.0339407770352,6549.6190995142915,6565.9329188178317,6580.5570819807062,6596.9134172009126,6611.5752803411087,6626.251426298867,9248.0955030115128,9268.3115704526172,9290.855905442153,9311.1213243140555,9333.7197355511325,9354.0329578192977,9374.3592330406918,9397.0255421924776,9417.3970717551801,9440.1134023298764,9460.5285422404086,9480.9545364847017,9508.4155707820937,9528.9240050683129,9551.7894693660201,{"$f":"BX18-BX19","v":9572.33771033011},9595.2478102655368,9615.8340826936455,10035.433892649435,13779.582764505803,13799.423853275381,13822.910050402854,13842.763864776867,13862.607922644394,13893.428868736313,13913.343494925068,13936.915251059847,13956.837596063448,13980.421773194232,14000.349490127235,14020.263617686483,14043.846542214395,14063.762203299795,14087.351393550975,14107.266113745893,14127.163969476484,14154.440528820409,14174.364464780887,15184.401152639643,15206.168504707686,15231.849003646606,15253.609085778018,15275.348099433082,15301.008078339813,15322.735364060751,15348.388918984756,15370.101589532649,15391.789385788565,15425.331064579481,15447.065762090046,15472.74039506901,15494.453725532445,16314.301270657552,16334.371287065474,18641.459796511292,18665.778706515637,18685.045259618561,18709.302986814007,18728.499648188055,18747.639398863263,18781.890466805809,18801.03666900234,18825.186788821593,18844.254177495557,18868.330418378078,18887.314954520181,18906.235894535625,18930.172947678137,18949.004539226782,18972.857184314678,18991.59519358708,20563.569085649699,20600.482578824885,20621.210406881648,20647.285649507197,20667.906542208533,20693.8804969423,20714.389783790997,20734.819645403702,{"$f":"EJ18-EJ19","v":20760.610887868614},20780.921667184637,20806.599475048584,20826.786281696426,20846.887305109791,20877.826230462404,20897.839548461412,20923.234167753868,20943.111206717302,20968.375194313296,20988.110751575456,21007.75152283127,27550.51235530859,31979.496914983549,32013.123768041325,32036.729740862982,32060.18315437172,32113.39938078892,32136.815983142391,32170.05522144425,32193.246620989674,32226.264093914855,32249.222297233169,32272.015074050694,32304.638648356009,32327.1851974852,32359.565901522255,32381.857836701074,32403.973405965746,32455.963066899632,32477.994704083903,32509.869885006698,32531.627531775925,32563.231982546371,32584.706729189078,32605.990651958404,32637.125823076138,32658.112408058845,32688.953404683438,32709.633310485391,32730.110254353014,32780.574828425044,32800.915117227451,32831.118694709789,32851.130478544917,32881.008592234888,32900.681949358812,32920.136129689912,32949.460740061091,32968.560503185516,32993.001720016124,33007.016355156571,33020.794487065832,33054.927265696242,33068.410249844223,33091.953564139301,33105.038331027332,33128.185433724175,33140.860792435218,33153.280485488292,33173.651222843488,33183.422816535887,33203.356102962178,33212.676668075314,{"$f":"GV18-GV19","v":33221.720272667371},33261.816317528952,33270.5787455639,33289.508249235369,33297.791555254982,33316.243548484279,33324.035223242085,33331.529237776958,33349.193861204469,33356.176286777496,33373.330777324234,33379.788527296259,33385.931783829627,33423.232788927999,33429.020112934093,33431.836835600101,33418.816107217739,33416.594068532941,33402.793836360506,33388.549364642371,33385.108939336526,33370.060141862006,33365.819140688669,33349.949648547175,33333.614956298392,33350.65861246633,33333.672813425474,33327.505082969044,33309.658836046794,33302.634197882755,33283.910205027569,33264.691976217153,33256.300142445536,33236.176893862765,33226.883396801131,33205.837094631839,33184.273508754522,33184.900747382315,33162.483972910879,33143.832276244255,33111.624016736023,33090.582073692858,33057.308647086757,33023.445502582726,33000.753693545019,32965.794532474516,32942.010205350816,32905.934574027247,32869.243140162776,32867.333189409124,32829.693303335349,32803.237804407167,32764.431252660775,32736.812289078382,32692.750324883356,32648.027805231108,32614.702637519695,32568.742151609476,32534.181820950958,32486.960790431633,32439.050456694473,32426.742445869226,32377.738966991397,32340.143403796872,{"$f":"JH18-JH19","v":32289.823747268802},32250.914459964129,32199.254785543351,32146.865411894483,32105.889476001179,32052.122793167331,32009.77171214929,31954.602894405794,31898.672813713511,31870.102679019405,31797.218780388284,31736.41392557208,31661.99395258705,31599.654222885089,31523.671533183046,31446.845259468537,31382.100376178445,31303.669802843418,31248.44476817501,31179.989301597674,31110.704419389134,31065.650765137092,30994.889563733141,30935.829391002899,30863.464094599451,30802.802596712037,30728.805425044491,30653.93078149523,30596.608463787517,30526.151890746369,30467.214346494424,30395.111419141907,30317.824300929169,30266.95162899408,30176.307935956986,30097.739744331797,30005.232931564315,29924.805009998043,29830.404079948519,29734.992507485058,29651.664203725981,29554.310279791847,29469.042598535823,29369.714065703076,29269.334001498381,29207.344325809598,29105.148379683829,29015.04657515556,28910.7955573086,28818.641062177805,28723.03316402714,28626.367815613477,28541.300875063171,28426.163062464038,28323.391517926353,28206.112170232886,28087.696977353331,28008.680527517456,27888.279182640792,27780.25114562055,27657.622085839561,27547.368346114428,27422.475175834992,27296.383898037933,{"$f":"LT18-LT19","v":27163.940788842789},27010.005534013922,26869.430469035262,26712.993720252423,26555.237350354015,26425.532903310286,26265.323769064016,26118.476940685843,25955.667568823686,25806.220801766678,25640.770277466654,25473.929229464127,25320.450389548299,25150.904776670133,24994.721079906954,24822.428341916839,24648.691287458307,24517.947377574037,24341.616648601605,24178.647275815809,23999.462551277418,23833.638040088255,23651.554400275803,23467.949395104471,23297.701984952015,23111.128517251836,22937.910835465365,22748.322176573642,22557.153140645631,22409.226111351993,22215.1907354258,22034.506664807799,21837.338527879212,21653.518925309658,21453.168699078917,21251.153394372981,21062.481498390396,20857.207804002432,20665.273997514469,20456.690595728192,20244.877388394576,20067.415093906267,19838.063934817808,19620.618620728452,19385.575764424564,19164.572329728944,18925.920872823972,18685.387209648165,18458.885257317139,18214.658130482479,17984.457426949441,17736.479713545734,17486.547765336501,17259.338051479877,16997.555405994768,16750.150377337755,16484.39323930996,16233.007904776343,15963.215375590815,15691.323816330776,15433.794211386732,15157.77325005344,14949.965892076289,14726.827641216376,{"$f":"OF18-OF19","v":14501.997199476158},14316.801987434053,14088.822530159465,13872.92271349387,13641.568330559618,13503.889126438968,13354.922123569049,13205.047660691722,13064.725609515881,12913.084906429496,12770.996094995935,12617.568005638124,12463.205748164073,12339.375165741891,12183.323254762916,12036.822094183226,11878.930026661583,11730.587826204959,11570.833547715913,11410.10724478776,11258.929071585299,11096.306551997295,10943.230999053267,10778.689517932224,10613.147303640966,10478.252985386105,10310.887793801994,10153.066780386784,9983.7257769982825,9823.9273910500488,9652.5868509236316,9480.204817341757,9317.3626277672665,9142.9445043712149,8978.0643589379506,8801.5856770561113,8624.0346360939511,8466.6318825739727,8287.0484674113795,8116.9980241623925,7935.2919639456231,7763.116569345766,7602.1560528710324,7440.237531674451,7287.0334685902817,7123.2419921778819,6968.1618171644805,6802.4748143546531,6635.8013447644298,6497.2311614781684,6372.7701503005883,6255.6059000942296,6129.8099872082312,6011.3064711296756,5884.1595896214785,5756.305943861691,5660.6218394023817,5557.6388911723116,5460.8066647897504,5356.664782349977,5251.9161571453151,5166.8243860513976,5060.9826342232882,4961.2830854874665,{"$f":"QR18-QR19","v":4854.2468344833396},4753.3490581082224,4645.1034058513396,4536.2254941472675,4433.4801516479638,4323.369823580746,4219.3881094709395,4108.0299619006728,3996.0201312066197,3903.6889084958088,3790.4955340545089,3683.4209159455017,3568.9411944656345,3460.5759509718987,3344.7937661037354,3228.33227109467,3117.9785081866971,3031.9682932526953,2950.216949249108,2863.0795518181399,2775.3566274186901,2696.7294374568041,2607.8891816806677,2523.2984454854336,2433.2932114416431,2347.533547382714,2256.3477642393805,2164.5494623556947,2076.9905109291717,1983.9876759150316,1895.2199952383157,1800.9965141596326,1706.1402349543455,1625.2436847961867,1529.2076599768184,1437.3961954722722,1340.0989508162561,1247.0217163929333,1148.4463618130681,1049.2091467370551,954.18480427301938,853.64348097913489,757.31021077345895,655.44730036921783,552.90054187183659,464.33214751089645,360.50286282415937,260.86943826019296,155.67449539060135,54.670205678488401,-51.908719613821177,-159.20304750104924,-262.31486407509828,-299.11732643222285,-334.55823804656984,-371.84128844493398,-409.37085560556852,-442.3142445032413,-480.31548168486415,-516.95188901994561,-538.98414898392593,-560.16760267648215,-582.47250848417252,-604.9172158187589,{"$f":"TD18-TD19","v":-626.51158428531971},-649.23319009546458,-671.10343745136697,-694.10479621824788,-717.2495515681353,-738.54444992406889,-761.96841468807497,-784.5384958844611,-808.2494506717735,-831.10553118978396,-855.1064309049475,-879.25588233888675,-902.5490016701674,-926.99290987612903,-950.57951706985523,-975.3209112354948,-1000.2146709636522,-1022.2259554455545,-1047.4118742409114,-1071.738072343775,-1097.2291091012908,-1121.8594876313177,-1147.6587775886223,-1173.6158783225569,-1198.7109444240236,-1224.9810844088283,-1250.388276029717,-1276.9746692753283,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,{"$f":"VP18-VP19","v":-1303.7229185805631},-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,{"$f":"YB18-YB19","v":-1303.7229185805631},-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,{"$f":"AAN18-AAN19","v":-1303.7229185805631},-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631]
[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},{"$f":"L20-L21","v":0},0,0,0,0,1374.9384540996114,1378.5578703392775,1382.1772616467233,1386.0933295717998,1389.714825294154,1393.6340638911927,1397.2573693648394,1400.8820634749795,1405.4071580246068,1409.0417131286599,1412.9782841104075,1416.6176879301765,1420.5600769968864,1424.2041011230676,1427.8491269406927,1431.7985867659947,1435.4478649162922,1439.402550262713,1443.0558403029697,1446.7110411708936,1451.2865523404705,1454.9528357732775,1458.9280625651409,5139.6589011793649,5157.6148812530209,5174.367728464932,5191.141050213675,5209.1783750686945,6396.1948512333965,6412.2770695252757,6426.693579438188,6441.1244072341487,6458.9741793421981,6473.4638739890679,6489.6735889301417,6504.2055352120788,6520.4609691821452,6535.0339407770352,6549.6190995142915,6565.9329188178317,6580.5570819807062,6596.9134172009126,6611.5752803411087,6626.251426298867,9248.0955030115128,9268.3115704526172,9290.855905442153,9311.1213243140555,9333.7197355511325,9354.0329578192977,9374.3592330406918,9397.0255421924776,9417.3970717551801,9440.1134023298764,9460.5285422404086,9480.9545364847017,9508.4155707820937,9528.9240050683129,9551.7894693660201,{"$f":"BX20-BX21","v":9572.33771033011},9595.2478102655368,9615.8340826936455,10035.433892649435,13779.582764505803,13799.423853275381,13822.910050402854,13842.763864776867,13862.607922644394,13893.428868736313,13913.343494925068,13936.915251059847,13956.837596063448,13980.421773194232,14000.349490127235,14020.263617686483,14043.846542214395,14063.762203299795,14087.351393550975,14107.266113745893,14127.163969476484,14154.440528820409,14174.364464780887,15184.401152639643,15206.168504707686,15231.849003646606,15253.609085778018,15275.348099433082,15301.008078339813,15322.735364060751,15348.388918984756,15370.101589532649,15391.789385788565,15425.331064579481,15447.065762090046,15472.74039506901,15494.453725532445,16314.301270657552,16334.371287065474,18641.459796511292,18665.778706515637,18685.045259618561,18709.302986814007,18728.499648188055,18747.639398863263,18781.890466805809,18801.03666900234,18825.186788821593,18844.254177495557,18868.330418378078,18887.314954520181,18906.235894535625,18930.172947678137,18949.004539226782,18972.857184314678,18991.59519358708,20563.569085649699,20600.482578824885,20621.210406881648,20647.285649507197,20667.906542208533,20693.8804969423,20714.389783790997,20734.819645403702,{"$f":"EJ20-EJ21","v":20760.610887868614},20780.921667184637,20806.599475048584,20826.786281696426,20846.887305109791,20877.826230462404,20897.839548461412,20923.234167753868,20943.111206717302,20968.375194313296,20988.110751575456,21007.75152283127,27550.51235530859,31979.496914983549,32013.123768041325,32036.729740862982,32060.18315437172,32113.39938078892,32136.815983142391,32170.05522144425,32193.246620989674,32226.264093914855,32249.222297233169,32272.015074050694,32304.638648356009,32327.1851974852,32359.565901522255,32381.857836701074,32403.973405965746,32455.963066899632,32477.994704083903,32509.869885006698,32531.627531775925,32563.231982546371,32584.706729189078,32605.990651958404,32637.125823076138,32658.112408058845,32688.953404683438,32709.633310485391,32730.110254353014,32780.574828425044,32800.915117227451,32831.118694709789,32851.130478544917,32881.008592234888,32900.681949358812,32920.136129689912,32949.460740061091,32968.560503185516,32993.001720016124,33007.016355156571,33020.794487065832,33054.927265696242,33068.410249844223,33091.953564139301,33105.038331027332,33128.185433724175,33140.860792435218,33153.280485488292,33173.651222843488,33183.422816535887,33203.356102962178,33212.676668075314,{"$f":"GV20-GV21","v":33221.720272667371},33261.816317528952,33270.5787455639,33289.508249235369,33297.791555254982,33316.243548484279,33324.035223242085,33331.529237776958,33349.193861204469,33356.176286777496,33373.330777324234,33379.788527296259,33385.931783829627,33423.232788927999,33429.020112934093,33431.836835600101,33418.816107217739,33416.594068532941,33402.793836360506,33388.549364642371,33385.108939336526,33370.060141862006,33365.819140688669,33349.949648547175,33333.614956298392,33350.65861246633,33333.672813425474,33327.505082969044,33309.658836046794,33302.634197882755,33283.910205027569,33264.691976217153,33256.300142445536,33236.176893862765,33226.883396801131,33205.837094631839,33184.273508754522,33184.900747382315,33162.483972910879,33143.832276244255,33111.624016736023,33090.582073692858,33057.308647086757,33023.445502582726,33000.753693545019,32965.794532474516,32942.010205350816,32905.934574027247,32869.243140162776,32867.333189409124,32829.693303335349,32803.237804407167,32764.431252660775,32736.812289078382,32692.750324883356,32648.027805231108,32614.702637519695,32568.742151609476,32534.181820950958,32486.960790431633,32439.050456694473,32426.742445869226,32377.738966991397,32340.143403796872,{"$f":"JH20-JH21","v":32289.823747268802},32250.914459964129,32199.254785543351,32146.865411894483,32105.889476001179,32052.122793167331,32009.77171214929,31954.602894405794,31898.672813713511,31870.102679019405,31797.218780388284,31736.41392557208,31661.99395258705,31599.654222885089,31523.671533183046,31446.845259468537,31382.100376178445,31303.669802843418,31248.44476817501,31179.989301597674,31110.704419389134,31065.650765137092,30994.889563733141,30935.829391002899,30863.464094599451,30802.802596712037,30728.805425044491,30653.93078149523,30596.608463787517,30526.151890746369,30467.214346494424,30395.111419141907,30317.824300929169,30266.95162899408,30176.307935956986,30097.739744331797,30005.232931564315,29924.805009998043,29830.404079948519,29734.992507485058,29651.664203725981,29554.310279791847,29469.042598535823,29369.714065703076,29269.334001498381,29207.344325809598,29105.148379683829,29015.04657515556,28910.7955573086,28818.641062177805,28723.03316402714,28626.367815613477,28541.300875063171,28426.163062464038,28323.391517926353,28206.112170232886,28087.696977353331,28008.680527517456,27888.279182640792,27780.25114562055,27657.622085839561,27547.368346114428,27422.475175834992,27296.383898037933,{"$f":"LT20-LT21","v":27163.940788842789},27010.005534013922,26869.430469035262,26712.993720252423,26555.237350354015,26425.532903310286,26265.323769064016,26118.476940685843,25955.667568823686,25806.220801766678,25640.770277466654,25473.929229464127,25320.450389548299,25150.904776670133,24994.721079906954,24822.428341916839,24648.691287458307,24517.947377574037,24341.616648601605,24178.647275815809,23999.462551277418,23833.638040088255,23651.554400275803,23467.949395104471,23297.701984952015,23111.128517251836,22937.910835465365,22748.322176573642,22557.153140645631,22409.226111351993,22215.1907354258,22034.506664807799,21837.338527879212,21653.518925309658,21453.168699078917,21251.153394372981,21062.481498390396,20857.207804002432,20665.273997514469,20456.690595728192,20244.877388394576,20067.415093906267,19838.063934817808,19620.618620728452,19385.575764424564,19164.572329728944,18925.920872823972,18685.387209648165,18458.885257317139,18214.658130482479,17984.457426949441,17736.479713545734,17486.547765336501,17259.338051479877,16997.555405994768,16750.150377337755,16484.39323930996,16233.007904776343,15963.215375590815,15691.323816330776,15433.794211386732,15157.77325005344,14949.965892076289,14726.827641216376,{"$f":"OF20-OF21","v":14501.997199476158},14316.801987434053,14088.822530159465,13872.92271349387,13641.568330559618,13503.889126438968,13354.922123569049,13205.047660691722,13064.725609515881,12913.084906429496,12770.996094995935,12617.568005638124,12463.205748164073,12339.375165741891,12183.323254762916,12036.822094183226,11878.930026661583,11730.587826204959,11570.833547715913,11410.10724478776,11258.929071585299,11096.306551997295,10943.230999053267,10778.689517932224,10613.147303640966,10478.252985386105,10310.887793801994,10153.066780386784,9983.7257769982825,9823.9273910500488,9652.5868509236316,9480.204817341757,9317.3626277672665,9142.9445043712149,8978.0643589379506,8801.5856770561113,8624.0346360939511,8466.6318825739727,8287.0484674113795,8116.9980241623925,7935.2919639456231,7763.116569345766,7602.1560528710324,7440.237531674451,7287.0334685902817,7123.2419921778819,6968.1618171644805,6802.4748143546531,6635.8013447644298,6497.2311614781684,6372.7701503005883,6255.6059000942296,6129.8099872082312,6011.3064711296756,5884.1595896214785,5756.305943861691,5660.6218394023817,5557.6388911723116,5460.8066647897504,5356.664782349977,5251.9161571453151,5166.8243860513976,5060.9826342232882,4961.2830854874665,{"$f":"QR20-QR21","v":4854.2468344833396},4753.3490581082224,4645.1034058513396,4536.2254941472675,4433.4801516479638,4323.369823580746,4219.3881094709395,4108.0299619006728,3996.0201312066197,3903.6889084958088,3790.4955340545089,3683.4209159455017,3568.9411944656345,3460.5759509718987,3344.7937661037354,3228.33227109467,3117.9785081866971,3031.9682932526953,2950.216949249108,2863.0795518181399,2775.3566274186901,2696.7294374568041,2607.8891816806677,2523.2984454854336,2433.2932114416431,2347.533547382714,2256.3477642393805,2164.5494623556947,2076.9905109291717,1983.9876759150316,1895.2199952383157,1800.9965141596326,1706.1402349543455,1625.2436847961867,1529.2076599768184,1437.3961954722722,1340.0989508162561,1247.0217163929333,1148.4463618130681,1049.2091467370551,954.18480427301938,853.64348097913489,757.31021077345895,655.44730036921783,552.90054187183659,464.33214751089645,360.50286282415937,260.86943826019296,155.67449539060135,54.670205678488401,-51.908719613821177,-159.20304750104924,-262.31486407509828,-299.11732643222285,-334.55823804656984,-371.84128844493398,-409.37085560556852,-442.3142445032413,-480.31548168486415,-516.95188901994561,-538.98414898392593,-560.16760267648215,-582.47250848417252,-604.9172158187589,{"$f":"TD20-TD21","v":-626.51158428531971},-649.23319009546458,-671.10343745136697,-694.10479621824788,-717.2495515681353,-738.54444992406889,-761.96841468807497,-784.5384958844611,-808.2494506717735,-831.10553118978396,-855.1064309049475,-879.25588233888675,-902.5490016701674,-926.99290987612903,-950.57951706985523,-975.3209112354948,-1000.2146709636522,-1022.2259554455545,-1047.4118742409114,-1071.738072343775,-1097.2291091012908,-1121.8594876313177,-1147.6587775886223,-1173.6158783225569,-1198.7109444240236,-1224.9810844088283,-1250.388276029717,-1276.9746692753283,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,{"$f":"VP20-VP21","v":-1303.7229185805631},-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,{"$f":"YB20-YB21","v":-1303.7229185805631},-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,{"$f":"AAN20-AAN21","v":-1303.7229185805631},-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631]
[]
[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},{"$f":"_xlfn.FORMULATEXT(F26)","v":"=SUM(Start:End!F59)"},null,null,null,{"$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},{"$f":"SUM(Start:End!F68)","v":0},{"$f":"_xlfn.FORMULATEXT(F27)","v":"=SUM(Start:End!F68)"},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},{"$f":"-SUM(Start:End!F46)","v":0},{"$f":"_xlfn.FORMULATEXT(F33)","v":"=-SUM(Start:End!F46)"},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",{"$f":"ROW('Template Model'!E147)","v":147},{"$f":"-SUM(Start:End!F147)","v":0},{"$f":"_xlfn.FORMULATEXT(F34)","v":"=-SUM(Start:End!F147)"},null,null,null,{"$f":"-SUM(Start:End!K147)","v":0},{"$f":"-SUM(Start:End!L147)","v":-210.86114124780391},{"$f":"-SUM(Start:End!M147)","v":-403.42343762446473},{"$f":"-SUM(Start:End!N147)","v":-596.49923345813011},{"$f":"-SUM(Start:End!O147)","v":-790.08989808068509},{"$f":"-SUM(Start:End!P147)","v":-984.19680447556686},{"$f":"-SUM(Start:End!Q147)","v":0},{"$f":"-SUM(Start:End!R147)","v":0},{"$f":"-SUM(Start:End!S147)","v":0},{"$f":"-SUM(Start:End!T147)","v":0},{"$f":"-SUM(Start:End!U147)","v":0},{"$f":"-SUM(Start:End!V147)","v":0},{"$f":"-SUM(Start:End!W147)","v":-130.92649707304719},{"$f":"-SUM(Start:End!X147)","v":-232.01637513931604},{"$f":"-SUM(Start:End!Y147)","v":-333.37582621376163},{"$f":"-SUM(Start:End!Z147)","v":-435.00556915773905},{"$f":"-SUM(Start:End!AA147)","v":-536.90632474956703},{"$f":"-SUM(Start:End!AB147)","v":-639.07881568964001},{"$f":"-SUM(Start:End!AC147)","v":-741.52376660555319},{"$f":"-SUM(Start:End!AD147)","v":-844.2419040572421},{"$f":"-SUM(Start:End!AE147)","v":-947.23395654213539},{"$f":"-SUM(Start:End!AF147)","v":-1050.5006545003218},{"$f":"-SUM(Start:End!AG147)","v":-1154.0427303197303},{"$f":"-SUM(Start:End!AH147)","v":-1257.8609183413234},{"$f":"-SUM(Start:End!AI147)","v":-1361.9559548643076},{"$f":"-SUM(Start:End!AJ147)","v":-1466.3285781513532},{"$f":"-SUM(Start:End!AK147)","v":-1570.9795284338309},{"$f":"-SUM(Start:End!AL147)","v":-1781.5014749432119},{"$f":"-SUM(Start:End!AM147)","v":-1980.326219617134},{"$f":"-SUM(Start:End!AN147)","v":-293.07139040177043},{"$f":"-SUM(Start:End!AO147)","v":-387.18624744284182},{"$f":"-SUM(Start:End!AP147)","v":-481.55207743602273},{"$f":"-SUM(Start:End!AQ147)","v":-576.16954964251886},{"$f":"-SUM(Start:End!AR147)","v":-671.03933510823219},{"$f":"-SUM(Start:End!AS147)","v":0},{"$f":"-SUM(Start:End!AT147)","v":0},{"$f":"-SUM(Start:End!AU147)","v":0},{"$f":"-SUM(Start:End!AV147)","v":0},{"$f":"-SUM(Start:End!AW147)","v":0},{"$f":"-SUM(Start:End!AX147)","v":0},{"$f":"-SUM(Start:End!AY147)","v":0},{"$f":"-SUM(Start:End!AZ147)","v":0},{"$f":"-SUM(Start:End!BA147)","v":-272.10998481003571},{"$f":"-SUM(Start:End!BB147)","v":-509.8726484732328},{"$f":"-SUM(Start:End!BC147)","v":-748.26934590619862},{"$f":"-SUM(Start:End!BD147)","v":-987.30176786565232},{"$f":"-SUM(Start:End!BE147)","v":-1226.9716096169977},{"$f":"-SUM(Start:End!BF147)","v":-1467.2805709463466},{"$f":"-SUM(Start:End!BG147)","v":-1708.2303561725739},{"$f":"-SUM(Start:End!BH147)","v":-1949.8226741594046},{"$f":"-SUM(Start:End!BI147)","v":0},{"$f":"-SUM(Start:End!BJ147)","v":0},{"$f":"-SUM(Start:End!BK147)","v":0},{"$f":"-SUM(Start:End!BL147)","v":0},{"$f":"-SUM(Start:End!BM147)","v":-236.24667452271083},{"$f":"-SUM(Start:End!BN147)","v":-423.54333232143807},{"$f":"-SUM(Start:End!BO147)","v":-611.33944787429539},{"$f":"-SUM(Start:End!BP147)","v":-799.63635306862682},{"$f":"-SUM(Start:End!BQ147)","v":-988.43538334347647},{"$f":"-SUM(Start:End!BR147)","v":-1177.737877699059},{"$f":"-SUM(Start:End!BS147)","v":-1367.5451787062564},{"$f":"-SUM(Start:End!BT147)","v":-1557.8586325161398},{"$f":"-SUM(Start:End!BU147)","v":-1812.3804930127003},{"$f":"-SUM(Start:End!BV147)","v":-2061.023031470258},{"$f":"-SUM(Start:End!BW147)","v":-2310.3286166970361},{"$f":"-SUM(Start:End!BX147)","v":-2560.2990168177516},{"$f":"-SUM(Start:End!BY147)","v":-2810.9360046721231},{"$f":"-SUM(Start:End!BZ147)","v":-3062.2413578274391},{"$f":"-SUM(Start:End!CA147)","v":-2904.3389206127604},{"$f":"-SUM(Start:End!CB147)","v":0},{"$f":"-SUM(Start:End!CC147)","v":0},{"$f":"-SUM(Start:End!CD147)","v":0},{"$f":"-SUM(Start:End!CE147)","v":0},{"$f":"-SUM(Start:End!CF147)","v":0},{"$f":"-SUM(Start:End!CG147)","v":0},{"$f":"-SUM(Start:End!CH147)","v":0},{"$f":"-SUM(Start:End!CI147)","v":0},{"$f":"-SUM(Start:End!CJ147)","v":0},{"$f":"-SUM(Start:End!CK147)","v":-87.061574335553203},{"$f":"-SUM(Start:End!CL147)","v":-160.99070823075104},{"$f":"-SUM(Start:End!CM147)","v":-235.11698648300276},{"$f":"-SUM(Start:End!CN147)","v":-309.44093481059383},{"$f":"-SUM(Start:End!CO147)","v":-383.96308033372509},{"$f":"-SUM(Start:End!CP147)","v":-458.68395157825148},{"$f":"-SUM(Start:End!CQ147)","v":-533.60407847942986},{"$f":"-SUM(Start:End!CR147)","v":-608.723992385678},{"$f":"-SUM(Start:End!CS147)","v":-684.04422606234289},{"$f":"-SUM(Start:End!CT147)","v":-759.56531369547884},{"$f":"-SUM(Start:End!CU147)","v":-162.96554254345673},{"$f":"-SUM(Start:End!CV147)","v":-290.45894085298437},{"$f":"-SUM(Start:End!CW147)","v":-418.29232155800412},{"$f":"-SUM(Start:End!CX147)","v":-546.46659127823716},{"$f":"-SUM(Start:End!CY147)","v":-674.98265905105768},{"$f":"-SUM(Start:End!CZ147)","v":-803.84143633793894},{"$f":"-SUM(Start:End!DA147)","v":-933.04383703091844},{"$f":"-SUM(Start:End!DB147)","v":-1062.5907774590794},{"$f":"-SUM(Start:End!DC147)","v":-1192.4831763950488},{"$f":"-SUM(Start:End!DD147)","v":-1322.7219550615141},{"$f":"-SUM(Start:End!DE147)","v":-1580.2333482622021},{"$f":"-SUM(Start:End!DF147)","v":-1828.8394607203129},{"$f":"-SUM(Start:End!DG147)","v":-2078.1085228116458},{"$f":"-SUM(Start:End!DH147)","v":-2328.0423024018887},{"$f":"-SUM(Start:End!DI147)","v":-1979.1439594742506},{"$f":"-SUM(Start:End!DJ147)","v":-2111.4805002289272},{"$f":"-SUM(Start:End!DK147)","v":0},{"$f":"-SUM(Start:End!DL147)","v":0},{"$f":"-SUM(Start:End!DM147)","v":0},{"$f":"-SUM(Start:End!DN147)","v":0},{"$f":"-SUM(Start:End!DO147)","v":0},{"$f":"-SUM(Start:End!DP147)","v":0},{"$f":"-SUM(Start:End!DQ147)","v":-179.71576352052546},{"$f":"-SUM(Start:End!DR147)","v":-330.19500555658016},{"$f":"-SUM(Start:End!DS147)","v":-481.07552557139775},{"$f":"-SUM(Start:End!DT147)","v":-632.35839363958814},{"$f":"-SUM(Start:End!DU147)","v":-784.04468268929372},{"$f":"-SUM(Start:End!DV147)","v":-936.13546850979856},{"$f":"-SUM(Start:End!DW147)","v":-1088.6318297591581},{"$f":"-SUM(Start:End!DX147)","v":-1241.5348479718493},{"$f":"-SUM(Start:End!DY147)","v":-1394.8456075664408},{"$f":"-SUM(Start:End!DZ147)","v":-1548.5651958532849},{"$f":"-SUM(Start:End!EA147)","v":-1702.6947030422268},{"$f":"-SUM(Start:End!EB147)","v":0},{"$f":"-SUM(Start:End!EC147)","v":0},{"$f":"-SUM(Start:End!ED147)","v":0},{"$f":"-SUM(Start:End!EE147)","v":-242.5990975900221},{"$f":"-SUM(Start:End!EF147)","v":-429.91269518359553},{"$f":"-SUM(Start:End!EG147)","v":-617.72579570408504},{"$f":"-SUM(Start:End!EH147)","v":-806.03973115929602},{"$f":"-SUM(Start:End!EI147)","v":-994.85583710905428},{"$f":"-SUM(Start:End!EJ147)","v":-1184.1754526746784},{"$f":"-SUM(Start:End!EK147)","v":-1373.9999205484776},{"$f":"-SUM(Start:End!EL147)","v":-1564.3305870032734},{"$f":"-SUM(Start:End!EM147)","v":-1755.1688019019491},{"$f":"-SUM(Start:End!EN147)","v":-1946.5159187070208},{"$f":"-SUM(Start:End!EO147)","v":-2138.3732944902395},{"$f":"-SUM(Start:End!EP147)","v":-2557.0107049982489},{"$f":"-SUM(Start:End!EQ147)","v":-2950.4960668782446},{"$f":"-SUM(Start:End!ER147)","v":-3345.0307230565868},{"$f":"-SUM(Start:End!ES147)","v":-3740.6174716514042},{"$f":"-SUM(Start:End!ET147)","v":-4137.2591182424749},{"$f":"-SUM(Start:End!EU147)","v":-4534.9584758911215},{"$f":"-SUM(Start:End!EV147)","v":-1437.9414323747835},{"$f":"-SUM(Start:End!EW147)","v":0},{"$f":"-SUM(Start:End!EX147)","v":0},{"$f":"-SUM(Start:End!EY147)","v":0},{"$f":"-SUM(Start:End!EZ147)","v":0},{"$f":"-SUM(Start:End!FA147)","v":0},{"$f":"-SUM(Start:End!FB147)","v":0},{"$f":"-SUM(Start:End!FC147)","v":0},{"$f":"-SUM(Start:End!FD147)","v":0},{"$f":"-SUM(Start:End!FE147)","v":0},{"$f":"-SUM(Start:End!FF147)","v":0},{"$f":"-SUM(Start:End!FG147)","v":0},{"$f":"-SUM(Start:End!FH147)","v":0},{"$f":"-SUM(Start:End!FI147)","v":0},{"$f":"-SUM(Start:End!FJ147)","v":0},{"$f":"-SUM(Start:End!FK147)","v":0},{"$f":"-SUM(Start:End!FL147)","v":0},{"$f":"-SUM(Start:End!FM147)","v":0},{"$f":"-SUM(Start:End!FN147)","v":0},{"$f":"-SUM(Start:End!FO147)","v":0},{"$f":"-SUM(Start:End!FP147)","v":0},{"$f":"-SUM(Start:End!FQ147)","v":0},{"$f":"-SUM(Start:End!FR147)","v":0},{"$f":"-SUM(Start:End!FS147)","v":0},{"$f":"-SUM(Start:End!FT147)","v":0},{"$f":"-SUM(Start:End!FU147)","v":0},{"$f":"-SUM(Start:End!FV147)","v":0},{"$f":"-SUM(Start:End!FW147)","v":0},{"$f":"-SUM(Start:End!FX147)","v":0},{"$f":"-SUM(Start:End!FY147)","v":0},{"$f":"-SUM(Start:End!FZ147)","v":0},{"$f":"-SUM(Start:End!GA147)","v":0},{"$f":"-SUM(Start:End!GB147)","v":0},{"$f":"-SUM(Start:End!GC147)","v":0},{"$f":"-SUM(Start:End!GD147)","v":0},{"$f":"-SUM(Start:End!GE147)","v":0},{"$f":"-SUM(Start:End!GF147)","v":0},{"$f":"-SUM(Start:End!GG147)","v":0},{"$f":"-SUM(Start:End!GH147)","v":0},{"$f":"-SUM(Start:End!GI147)","v":0},{"$f":"-SUM(Start:End!GJ147)","v":0},{"$f":"-SUM(Start:End!GK147)","v":0},{"$f":"-SUM(Start:End!GL147)","v":0},{"$f":"-SUM(Start:End!GM147)","v":0},{"$f":"-SUM(Start:End!GN147)","v":0},{"$f":"-SUM(Start:End!GO147)","v":0},{"$f":"-SUM(Start:End!GP147)","v":0},{"$f":"-SUM(Start:End!GQ147)","v":0},{"$f":"-SUM(Start:End!GR147)","v":0},{"$f":"-SUM(Start:End!GS147)","v":0},{"$f":"-SUM(Start:End!GT147)","v":0},{"$f":"-SUM(Start:End!GU147)","v":0},{"$f":"-SUM(Start:End!GV147)","v":0},{"$f":"-SUM(Start:End!GW147)","v":0},{"$f":"-SUM(Start:End!GX147)","v":0},{"$f":"-SUM(Start:End!GY147)","v":0},{"$f":"-SUM(Start:End!GZ147)","v":0},{"$f":"-SUM(Start:End!HA147)","v":0},{"$f":"-SUM(Start:End!HB147)","v":0},{"$f":"-SUM(Start:End!HC147)","v":0},{"$f":"-SUM(Start:End!HD147)","v":0},{"$f":"-SUM(Start:End!HE147)","v":0},{"$f":"-SUM(Start:End!HF147)","v":0},{"$f":"-SUM(Start:End!HG147)","v":0},{"$f":"-SUM(Start:End!HH147)","v":0},{"$f":"-SUM(Start:End!HI147)","v":0},{"$f":"-SUM(Start:End!HJ147)","v":0},{"$f":"-SUM(Start:End!HK147)","v":0},{"$f":"-SUM(Start:End!HL147)","v":0},{"$f":"-SUM(Start:End!HM147)","v":0},{"$f":"-SUM(Start:End!HN147)","v":0},{"$f":"-SUM(Start:End!HO147)","v":0},{"$f":"-SUM(Start:End!HP147)","v":0},{"$f":"-SUM(Start:End!HQ147)","v":0},{"$f":"-SUM(Start:End!HR147)","v":0},{"$f":"-SUM(Start:End!HS147)","v":0},{"$f":"-SUM(Start:End!HT147)","v":0},{"$f":"-SUM(Start:End!HU147)","v":0},{"$f":"-SUM(Start:End!HV147)","v":0},{"$f":"-SUM(Start:End!HW147)","v":0},{"$f":"-SUM(Start:End!HX147)","v":0},{"$f":"-SUM(Start:End!HY147)","v":0},{"$f":"-SUM(Start:End!HZ147)","v":0},{"$f":"-SUM(Start:End!IA147)","v":0},{"$f":"-SUM(Start:End!IB147)","v":0},{"$f":"-SUM(Start:End!IC147)","v":0},{"$f":"-SUM(Start:End!ID147)","v":0},{"$f":"-SUM(Start:End!IE147)","v":0},{"$f":"-SUM(Start:End!IF147)","v":0},{"$f":"-SUM(Start:End!IG147)","v":0},{"$f":"-SUM(Start:End!IH147)","v":0},{"$f":"-SUM(Start:End!II147)","v":0},{"$f":"-SUM(Start:End!IJ147)","v":0},{"$f":"-SUM(Start:End!IK147)","v":0},{"$f":"-SUM(Start:End!IL147)","v":0},{"$f":"-SUM(Start:End!IM147)","v":0},{"$f":"-SUM(Start:End!IN147)","v":0},{"$f":"-SUM(Start:End!IO147)","v":0},{"$f":"-SUM(Start:End!IP147)","v":0},{"$f":"-SUM(Start:End!IQ147)","v":0},{"$f":"-SUM(Start:End!IR147)","v":0},{"$f":"-SUM(Start:End!IS147)","v":0},{"$f":"-SUM(Start:End!IT147)","v":0},{"$f":"-SUM(Start:End!IU147)","v":0},{"$f":"-SUM(Start:End!IV147)","v":0},{"$f":"-SUM(Start:End!IW147)","v":0},{"$f":"-SUM(Start:End!IX147)","v":0},{"$f":"-SUM(Start:End!IY147)","v":0},{"$f":"-SUM(Start:End!IZ147)","v":0},{"$f":"-SUM(Start:End!JA147)","v":0},{"$f":"-SUM(Start:End!JB147)","v":0},{"$f":"-SUM(Start:End!JC147)","v":0},{"$f":"-SUM(Start:End!JD147)","v":0},{"$f":"-SUM(Start:End!JE147)","v":0},{"$f":"-SUM(Start:End!JF147)","v":0},{"$f":"-SUM(Start:End!JG147)","v":0},{"$f":"-SUM(Start:End!JH147)","v":0},{"$f":"-SUM(Start:End!JI147)","v":0},{"$f":"-SUM(Start:End!JJ147)","v":0},{"$f":"-SUM(Start:End!JK147)","v":0},{"$f":"-SUM(Start:End!JL147)","v":0},{"$f":"-SUM(Start:End!JM147)","v":0},{"$f":"-SUM(Start:End!JN147)","v":0},{"$f":"-SUM(Start:End!JO147)","v":0},{"$f":"-SUM(Start:End!JP147)","v":0},{"$f":"-SUM(Start:End!JQ147)","v":0},{"$f":"-SUM(Start:End!JR147)","v":0},{"$f":"-SUM(Start:End!JS147)","v":0},{"$f":"-SUM(Start:End!JT147)","v":0},{"$f":"-SUM(Start:End!JU147)","v":0},{"$f":"-SUM(Start:End!JV147)","v":0},{"$f":"-SUM(Start:End!JW147)","v":0},{"$f":"-SUM(Start:End!JX147)","v":0},{"$f":"-SUM(Start:End!JY147)","v":0},{"$f":"-SUM(Start:End!JZ147)","v":0},{"$f":"-SUM(Start:End!KA147)","v":0},{"$f":"-SUM(Start:End!KB147)","v":0},{"$f":"-SUM(Start:End!KC147)","v":0},{"$f":"-SUM(Start:End!KD147)","v":0},{"$f":"-SUM(Start:End!KE147)","v":0},{"$f":"-SUM(Start:End!KF147)","v":0},{"$f":"-SUM(Start:End!KG147)","v":0},{"$f":"-SUM(Start:End!KH147)","v":0},{"$f":"-SUM(Start:End!KI147)","v":0},{"$f":"-SUM(Start:End!KJ147)","v":0},{"$f":"-SUM(Start:End!KK147)","v":0},{"$f":"-SUM(Start:End!KL147)","v":0},{"$f":"-SUM(Start:End!KM147)","v":0},{"$f":"-SUM(Start:End!KN147)","v":0},{"$f":"-SUM(Start:End!KO147)","v":0},{"$f":"-SUM(Start:End!KP147)","v":0},{"$f":"-SUM(Start:End!KQ147)","v":0},{"$f":"-SUM(Start:End!KR147)","v":0},{"$f":"-SUM(Start:End!KS147)","v":0},{"$f":"-SUM(Start:End!KT147)","v":0},{"$f":"-SUM(Start:End!KU147)","v":0},{"$f":"-SUM(Start:End!KV147)","v":0},{"$f":"-SUM(Start:End!KW147)","v":0},{"$f":"-SUM(Start:End!KX147)","v":0},{"$f":"-SUM(Start:End!KY147)","v":0},{"$f":"-SUM(Start:End!KZ147)","v":0},{"$f":"-SUM(Start:End!LA147)","v":0},{"$f":"-SUM(Start:End!LB147)","v":0},{"$f":"-SUM(Start:End!LC147)","v":0},{"$f":"-SUM(Start:End!LD147)","v":0},{"$f":"-SUM(Start:End!LE147)","v":0},{"$f":"-SUM(Start:End!LF147)","v":0},{"$f":"-SUM(Start:End!LG147)","v":0},{"$f":"-SUM(Start:End!LH147)","v":0},{"$f":"-SUM(Start:End!LI147)","v":0},{"$f":"-SUM(Start:End!LJ147)","v":0},{"$f":"-SUM(Start:End!LK147)","v":0},{"$f":"-SUM(Start:End!LL147)","v":0},{"$f":"-SUM(Start:End!LM147)","v":0},{"$f":"-SUM(Start:End!LN147)","v":0},{"$f":"-SUM(Start:End!LO147)","v":0},{"$f":"-SUM(Start:End!LP147)","v":0},{"$f":"-SUM(Start:End!LQ147)","v":0},{"$f":"-SUM(Start:End!LR147)","v":0},{"$f":"-SUM(Start:End!LS147)","v":0},{"$f":"-SUM(Start:End!LT147)","v":0},{"$f":"-SUM(Start:End!LU147)","v":0},{"$f":"-SUM(Start:End!LV147)","v":0},{"$f":"-SUM(Start:End!LW147)","v":0},{"$f":"-SUM(Start:End!LX147)","v":0},{"$f":"-SUM(Start:End!LY147)","v":0},{"$f":"-SUM(Start:End!LZ147)","v":0},{"$f":"-SUM(Start:End!MA147)","v":0},{"$f":"-SUM(Start:End!MB147)","v":0},{"$f":"-SUM(Start:End!MC147)","v":0},{"$f":"-SUM(Start:End!MD147)","v":0},{"$f":"-SUM(Start:End!ME147)","v":0},{"$f":"-SUM(Start:End!MF147)","v":0},{"$f":"-SUM(Start:End!MG147)","v":0},{"$f":"-SUM(Start:End!MH147)","v":0},{"$f":"-SUM(Start:End!MI147)","v":0},{"$f":"-SUM(Start:End!MJ147)","v":0},{"$f":"-SUM(Start:End!MK147)","v":0},{"$f":"-SUM(Start:End!ML147)","v":0},{"$f":"-SUM(Start:End!MM147)","v":0},{"$f":"-SUM(Start:End!MN147)","v":0},{"$f":"-SUM(Start:End!MO147)","v":0},{"$f":"-SUM(Start:End!MP147)","v":0},{"$f":"-SUM(Start:End!MQ147)","v":0},{"$f":"-SUM(Start:End!MR147)","v":0},{"$f":"-SUM(Start:End!MS147)","v":0},{"$f":"-SUM(Start:End!MT147)","v":0},{"$f":"-SUM(Start:End!MU147)","v":0},{"$f":"-SUM(Start:End!MV147)","v":0},{"$f":"-SUM(Start:End!MW147)","v":0},{"$f":"-SUM(Start:End!MX147)","v":0},{"$f":"-SUM(Start:End!MY147)","v":0},{"$f":"-SUM(Start:End!MZ147)","v":0},{"$f":"-SUM(Start:End!NA147)","v":0},{"$f":"-SUM(Start:End!NB147)","v":0},{"$f":"-SUM(Start:End!NC147)","v":0},{"$f":"-SUM(Start:End!ND147)","v":0},{"$f":"-SUM(Start:End!NE147)","v":0},{"$f":"-SUM(Start:End!NF147)","v":0},{"$f":"-SUM(Start:End!NG147)","v":0},{"$f":"-SUM(Start:End!NH147)","v":0},{"$f":"-SUM(Start:End!NI147)","v":0},{"$f":"-SUM(Start:End!NJ147)","v":0},{"$f":"-SUM(Start:End!NK147)","v":0},{"$f":"-SUM(Start:End!NL147)","v":0},{"$f":"-SUM(Start:End!NM147)","v":0},{"$f":"-SUM(Start:End!NN147)","v":0},{"$f":"-SUM(Start:End!NO147)","v":0},{"$f":"-SUM(Start:End!NP147)","v":0},{"$f":"-SUM(Start:End!NQ147)","v":0},{"$f":"-SUM(Start:End!NR147)","v":0},{"$f":"-SUM(Start:End!NS147)","v":0},{"$f":"-SUM(Start:End!NT147)","v":0},{"$f":"-SUM(Start:End!NU147)","v":0},{"$f":"-SUM(Start:End!NV147)","v":0},{"$f":"-SUM(Start:End!NW147)","v":0},{"$f":"-SUM(Start:End!NX147)","v":0},{"$f":"-SUM(Start:End!NY147)","v":0},{"$f":"-SUM(Start:End!NZ147)","v":0},{"$f":"-SUM(Start:End!OA147)","v":0},{"$f":"-SUM(Start:End!OB147)","v":0},{"$f":"-SUM(Start:End!OC147)","v":0},{"$f":"-SUM(Start:End!OD147)","v":0},{"$f":"-SUM(Start:End!OE147)","v":0},{"$f":"-SUM(Start:End!OF147)","v":0},{"$f":"-SUM(Start:End!OG147)","v":0},{"$f":"-SUM(Start:End!OH147)","v":0},{"$f":"-SUM(Start:End!OI147)","v":0},{"$f":"-SUM(Start:End!OJ147)","v":0},{"$f":"-SUM(Start:End!OK147)","v":0},{"$f":"-SUM(Start:End!OL147)","v":0},{"$f":"-SUM(Start:End!OM147)","v":0},{"$f":"-SUM(Start:End!ON147)","v":0},{"$f":"-SUM(Start:End!OO147)","v":0},{"$f":"-SUM(Start:End!OP147)","v":0},{"$f":"-SUM(Start:End!OQ147)","v":0},{"$f":"-SUM(Start:End!OR147)","v":0},{"$f":"-SUM(Start:End!OS147)","v":0},{"$f":"-SUM(Start:End!OT147)","v":0},{"$f":"-SUM(Start:End!OU147)","v":0},{"$f":"-SUM(Start:End!OV147)","v":0},{"$f":"-SUM(Start:End!OW147)","v":0},{"$f":"-SUM(Start:End!OX147)","v":0},{"$f":"-SUM(Start:End!OY147)","v":0},{"$f":"-SUM(Start:End!OZ147)","v":0},{"$f":"-SUM(Start:End!PA147)","v":0},{"$f":"-SUM(Start:End!PB147)","v":0},{"$f":"-SUM(Start:End!PC147)","v":0},{"$f":"-SUM(Start:End!PD147)","v":0},{"$f":"-SUM(Start:End!PE147)","v":0},{"$f":"-SUM(Start:End!PF147)","v":0},{"$f":"-SUM(Start:End!PG147)","v":0},{"$f":"-SUM(Start:End!PH147)","v":0},{"$f":"-SUM(Start:End!PI147)","v":0},{"$f":"-SUM(Start:End!PJ147)","v":0},{"$f":"-SUM(Start:End!PK147)","v":0},{"$f":"-SUM(Start:End!PL147)","v":0},{"$f":"-SUM(Start:End!PM147)","v":0},{"$f":"-SUM(Start:End!PN147)","v":0},{"$f":"-SUM(Start:End!PO147)","v":0},{"$f":"-SUM(Start:End!PP147)","v":0},{"$f":"-SUM(Start:End!PQ147)","v":0},{"$f":"-SUM(Start:End!PR147)","v":0},{"$f":"-SUM(Start:End!PS147)","v":0},{"$f":"-SUM(Start:End!PT147)","v":0},{"$f":"-SUM(Start:End!PU147)","v":0},{"$f":"-SUM(Start:End!PV147)","v":0},{"$f":"-SUM(Start:End!PW147)","v":0},{"$f":"-SUM(Start:End!PX147)","v":0},{"$f":"-SUM(Start:End!PY147)","v":0},{"$f":"-SUM(Start:End!PZ147)","v":0},{"$f":"-SUM(Start:End!QA147)","v":0},{"$f":"-SUM(Start:End!QB147)","v":0},{"$f":"-SUM(Start:End!QC147)","v":0},{"$f":"-SUM(Start:End!QD147)","v":0},{"$f":"-SUM(Start:End!QE147)","v":0},{"$f":"-SUM(Start:End!QF147)","v":0},{"$f":"-SUM(Start:End!QG147)","v":0},{"$f":"-SUM(Start:End!QH147)","v":0},{"$f":"-SUM(Start:End!QI147)","v":0},{"$f":"-SUM(Start:End!QJ147)","v":0},{"$f":"-SUM(Start:End!QK147)","v":0},{"$f":"-SUM(Start:End!QL147)","v":0},{"$f":"-SUM(Start:End!QM147)","v":0},{"$f":"-SUM(Start:End!QN147)","v":0},{"$f":"-SUM(Start:End!QO147)","v":0},{"$f":"-SUM(Start:End!QP147)","v":0},{"$f":"-SUM(Start:End!QQ147)","v":0},{"$f":"-SUM(Start:End!QR147)","v":0},{"$f":"-SUM(Start:End!QS147)","v":0},{"$f":"-SUM(Start:End!QT147)","v":0},{"$f":"-SUM(Start:End!QU147)","v":0},{"$f":"-SUM(Start:End!QV147)","v":0},{"$f":"-SUM(Start:End!QW147)","v":0},{"$f":"-SUM(Start:End!QX147)","v":0},{"$f":"-SUM(Start:End!QY147)","v":0},{"$f":"-SUM(Start:End!QZ147)","v":0},{"$f":"-SUM(Start:End!RA147)","v":0},{"$f":"-SUM(Start:End!RB147)","v":0},{"$f":"-SUM(Start:End!RC147)","v":0},{"$f":"-SUM(Start:End!RD147)","v":0},{"$f":"-SUM(Start:End!RE147)","v":0},{"$f":"-SUM(Start:End!RF147)","v":0},{"$f":"-SUM(Start:End!RG147)","v":0},{"$f":"-SUM(Start:End!RH147)","v":0},{"$f":"-SUM(Start:End!RI147)","v":0},{"$f":"-SUM(Start:End!RJ147)","v":0},{"$f":"-SUM(Start:End!RK147)","v":0},{"$f":"-SUM(Start:End!RL147)","v":0},{"$f":"-SUM(Start:End!RM147)","v":0},{"$f":"-SUM(Start:End!RN147)","v":0},{"$f":"-SUM(Start:End!RO147)","v":0},{"$f":"-SUM(Start:End!RP147)","v":0},{"$f":"-SUM(Start:End!RQ147)","v":0},{"$f":"-SUM(Start:End!RR147)","v":0},{"$f":"-SUM(Start:End!RS147)","v":0},{"$f":"-SUM(Start:End!RT147)","v":0},{"$f":"-SUM(Start:End!RU147)","v":0},{"$f":"-SUM(Start:End!RV147)","v":0},{"$f":"-SUM(Start:End!RW147)","v":0},{"$f":"-SUM(Start:End!RX147)","v":0},{"$f":"-SUM(Start:End!RY147)","v":0},{"$f":"-SUM(Start:End!RZ147)","v":0},{"$f":"-SUM(Start:End!SA147)","v":0},{"$f":"-SUM(Start:End!SB147)","v":0},{"$f":"-SUM(Start:End!SC147)","v":0},{"$f":"-SUM(Start:End!SD147)","v":0},{"$f":"-SUM(Start:End!SE147)","v":0},{"$f":"-SUM(Start:End!SF147)","v":0},{"$f":"-SUM(Start:End!SG147)","v":0},{"$f":"-SUM(Start:End!SH147)","v":0},{"$f":"-SUM(Start:End!SI147)","v":0},{"$f":"-SUM(Start:End!SJ147)","v":0},{"$f":"-SUM(Start:End!SK147)","v":0},{"$f":"-SUM(Start:End!SL147)","v":0},{"$f":"-SUM(Start:End!SM147)","v":0},{"$f":"-SUM(Start:End!SN147)","v":0},{"$f":"-SUM(Start:End!SO147)","v":0},{"$f":"-SUM(Start:End!SP147)","v":0},{"$f":"-SUM(Start:End!SQ147)","v":0},{"$f":"-SUM(Start:End!SR147)","v":0},{"$f":"-SUM(Start:End!SS147)","v":0},{"$f":"-SUM(Start:End!ST147)","v":0},{"$f":"-SUM(Start:End!SU147)","v":0},{"$f":"-SUM(Start:End!SV147)","v":0},{"$f":"-SUM(Start:End!SW147)","v":0},{"$f":"-SUM(Start:End!SX147)","v":0},{"$f":"-SUM(Start:End!SY147)","v":0},{"$f":"-SUM(Start:End!SZ147)","v":0},{"$f":"-SUM(Start:End!TA147)","v":0},{"$f":"-SUM(Start:End!TB147)","v":0},{"$f":"-SUM(Start:End!TC147)","v":0},{"$f":"-SUM(Start:End!TD147)","v":0},{"$f":"-SUM(Start:End!TE147)","v":0},{"$f":"-SUM(Start:End!TF147)","v":0},{"$f":"-SUM(Start:End!TG147)","v":0},{"$f":"-SUM(Start:End!TH147)","v":0},{"$f":"-SUM(Start:End!TI147)","v":0},{"$f":"-SUM(Start:End!TJ147)","v":0},{"$f":"-SUM(Start:End!TK147)","v":0},{"$f":"-SUM(Start:End!TL147)","v":0},{"$f":"-SUM(Start:End!TM147)","v":0},{"$f":"-SUM(Start:End!TN147)","v":0},{"$f":"-SUM(Start:End!TO147)","v":0},{"$f":"-SUM(Start:End!TP147)","v":0},{"$f":"-SUM(Start:End!TQ147)","v":0},{"$f":"-SUM(Start:End!TR147)","v":0},{"$f":"-SUM(Start:End!TS147)","v":0},{"$f":"-SUM(Start:End!TT147)","v":0},{"$f":"-SUM(Start:End!TU147)","v":0},{"$f":"-SUM(Start:End!TV147)","v":0},{"$f":"-SUM(Start:End!TW147)","v":0},{"$f":"-SUM(Start:End!TX147)","v":0},{"$f":"-SUM(Start:End!TY147)","v":0},{"$f":"-SUM(Start:End!TZ147)","v":0},{"$f":"-SUM(Start:End!UA147)","v":0},{"$f":"-SUM(Start:End!UB147)","v":0},{"$f":"-SUM(Start:End!UC147)","v":0},{"$f":"-SUM(Start:End!UD147)","v":0},{"$f":"-SUM(Start:End!UE147)","v":0},{"$f":"-SUM(Start:End!UF147)","v":0},{"$f":"-SUM(Start:End!UG147)","v":0},{"$f":"-SUM(Start:End!UH147)","v":0},{"$f":"-SUM(Start:End!UI147)","v":0},{"$f":"-SUM(Start:End!UJ147)","v":0},{"$f":"-SUM(Start:End!UK147)","v":0},{"$f":"-SUM(Start:End!UL147)","v":0},{"$f":"-SUM(Start:End!UM147)","v":0},{"$f":"-SUM(Start:End!UN147)","v":0},{"$f":"-SUM(Start:End!UO147)","v":0},{"$f":"-SUM(Start:End!UP147)","v":0},{"$f":"-SUM(Start:End!UQ147)","v":0},{"$f":"-SUM(Start:End!UR147)","v":0},{"$f":"-SUM(Start:End!US147)","v":0},{"$f":"-SUM(Start:End!UT147)","v":0},{"$f":"-SUM(Start:End!UU147)","v":0},{"$f":"-SUM(Start:End!UV147)","v":0},{"$f":"-SUM(Start:End!UW147)","v":0},{"$f":"-SUM(Start:End!UX147)","v":0},{"$f":"-SUM(Start:End!UY147)","v":0},{"$f":"-SUM(Start:End!UZ147)","v":0},{"$f":"-SUM(Start:End!VA147)","v":0},{"$f":"-SUM(Start:End!VB147)","v":0},{"$f":"-SUM(Start:End!VC147)","v":0},{"$f":"-SUM(Start:End!VD147)","v":0},{"$f":"-SUM(Start:End!VE147)","v":0},{"$f":"-SUM(Start:End!VF147)","v":0},{"$f":"-SUM(Start:End!VG147)","v":0},{"$f":"-SUM(Start:End!VH147)","v":0},{"$f":"-SUM(Start:End!VI147)","v":0},{"$f":"-SUM(Start:End!VJ147)","v":0},{"$f":"-SUM(Start:End!VK147)","v":0},{"$f":"-SUM(Start:End!VL147)","v":0},{"$f":"-SUM(Start:End!VM147)","v":0},{"$f":"-SUM(Start:End!VN147)","v":0},{"$f":"-SUM(Start:End!VO147)","v":0},{"$f":"-SUM(Start:End!VP147)","v":0},{"$f":"-SUM(Start:End!VQ147)","v":0},{"$f":"-SUM(Start:End!VR147)","v":0},{"$f":"-SUM(Start:End!VS147)","v":0},{"$f":"-SUM(Start:End!VT147)","v":0},{"$f":"-SUM(Start:End!VU147)","v":0},{"$f":"-SUM(Start:End!VV147)","v":0},{"$f":"-SUM(Start:End!VW147)","v":0},{"$f":"-SUM(Start:End!VX147)","v":0},{"$f":"-SUM(Start:End!VY147)","v":0},{"$f":"-SUM(Start:End!VZ147)","v":0},{"$f":"-SUM(Start:End!WA147)","v":0},{"$f":"-SUM(Start:End!WB147)","v":0},{"$f":"-SUM(Start:End!WC147)","v":0},{"$f":"-SUM(Start:End!WD147)","v":0},{"$f":"-SUM(Start:End!WE147)","v":0},{"$f":"-SUM(Start:End!WF147)","v":0},{"$f":"-SUM(Start:End!WG147)","v":0},{"$f":"-SUM(Start:End!WH147)","v":0},{"$f":"-SUM(Start:End!WI147)","v":0},{"$f":"-SUM(Start:End!WJ147)","v":0},{"$f":"-SUM(Start:End!WK147)","v":0},{"$f":"-SUM(Start:End!WL147)","v":0},{"$f":"-SUM(Start:End!WM147)","v":0},{"$f":"-SUM(Start:End!WN147)","v":0},{"$f":"-SUM(Start:End!WO147)","v":0},{"$f":"-SUM(Start:End!WP147)","v":0},{"$f":"-SUM(Start:End!WQ147)","v":0},{"$f":"-SUM(Start:End!WR147)","v":0},{"$f":"-SUM(Start:End!WS147)","v":0},{"$f":"-SUM(Start:End!WT147)","v":0},{"$f":"-SUM(Start:End!WU147)","v":0},{"$f":"-SUM(Start:End!WV147)","v":0},{"$f":"-SUM(Start:End!WW147)","v":0},{"$f":"-SUM(Start:End!WX147)","v":0},{"$f":"-SUM(Start:End!WY147)","v":0},{"$f":"-SUM(Start:End!WZ147)","v":0},{"$f":"-SUM(Start:End!XA147)","v":0},{"$f":"-SUM(Start:End!XB147)","v":0},{"$f":"-SUM(Start:End!XC147)","v":0},{"$f":"-SUM(Start:End!XD147)","v":0},{"$f":"-SUM(Start:End!XE147)","v":0},{"$f":"-SUM(Start:End!XF147)","v":0},{"$f":"-SUM(Start:End!XG147)","v":0},{"$f":"-SUM(Start:End!XH147)","v":0},{"$f":"-SUM(Start:End!XI147)","v":0},{"$f":"-SUM(Start:End!XJ147)","v":0},{"$f":"-SUM(Start:End!XK147)","v":0},{"$f":"-SUM(Start:End!XL147)","v":0},{"$f":"-SUM(Start:End!XM147)","v":0},{"$f":"-SUM(Start:End!XN147)","v":0},{"$f":"-SUM(Start:End!XO147)","v":0},{"$f":"-SUM(Start:End!XP147)","v":0},{"$f":"-SUM(Start:End!XQ147)","v":0},{"$f":"-SUM(Start:End!XR147)","v":0},{"$f":"-SUM(Start:End!XS147)","v":0},{"$f":"-SUM(Start:End!XT147)","v":0},{"$f":"-SUM(Start:End!XU147)","v":0},{"$f":"-SUM(Start:End!XV147)","v":0},{"$f":"-SUM(Start:End!XW147)","v":0},{"$f":"-SUM(Start:End!XX147)","v":0},{"$f":"-SUM(Start:End!XY147)","v":0},{"$f":"-SUM(Start:End!XZ147)","v":0},{"$f":"-SUM(Start:End!YA147)","v":0},{"$f":"-SUM(Start:End!YB147)","v":0},{"$f":"-SUM(Start:End!YC147)","v":0},{"$f":"-SUM(Start:End!YD147)","v":0},{"$f":"-SUM(Start:End!YE147)","v":0},{"$f":"-SUM(Start:End!YF147)","v":0},{"$f":"-SUM(Start:End!YG147)","v":0},{"$f":"-SUM(Start:End!YH147)","v":0},{"$f":"-SUM(Start:End!YI147)","v":0},{"$f":"-SUM(Start:End!YJ147)","v":0},{"$f":"-SUM(Start:End!YK147)","v":0},{"$f":"-SUM(Start:End!YL147)","v":0},{"$f":"-SUM(Start:End!YM147)","v":0},{"$f":"-SUM(Start:End!YN147)","v":0},{"$f":"-SUM(Start:End!YO147)","v":0},{"$f":"-SUM(Start:End!YP147)","v":0},{"$f":"-SUM(Start:End!YQ147)","v":0},{"$f":"-SUM(Start:End!YR147)","v":0},{"$f":"-SUM(Start:End!YS147)","v":0},{"$f":"-SUM(Start:End!YT147)","v":0},{"$f":"-SUM(Start:End!YU147)","v":0},{"$f":"-SUM(Start:End!YV147)","v":0},{"$f":"-SUM(Start:End!YW147)","v":0},{"$f":"-SUM(Start:End!YX147)","v":0},{"$f":"-SUM(Start:End!YY147)","v":0},{"$f":"-SUM(Start:End!YZ147)","v":0},{"$f":"-SUM(Start:End!ZA147)","v":0},{"$f":"-SUM(Start:End!ZB147)","v":0},{"$f":"-SUM(Start:End!ZC147)","v":0},{"$f":"-SUM(Start:End!ZD147)","v":0},{"$f":"-SUM(Start:End!ZE147)","v":0},{"$f":"-SUM(Start:End!ZF147)","v":0},{"$f":"-SUM(Start:End!ZG147)","v":0},{"$f":"-SUM(Start:End!ZH147)","v":0},{"$f":"-SUM(Start:End!ZI147)","v":0},{"$f":"-SUM(Start:End!ZJ147)","v":0},{"$f":"-SUM(Start:End!ZK147)","v":0},{"$f":"-SUM(Start:End!ZL147)","v":0},{"$f":"-SUM(Start:End!ZM147)","v":0},{"$f":"-SUM(Start:End!ZN147)","v":0},{"$f":"-SUM(Start:End!ZO147)","v":0},{"$f":"-SUM(Start:End!ZP147)","v":0},{"$f":"-SUM(Start:End!ZQ147)","v":0},{"$f":"-SUM(Start:End!ZR147)","v":0},{"$f":"-SUM(Start:End!ZS147)","v":0},{"$f":"-SUM(Start:End!ZT147)","v":0},{"$f":"-SUM(Start:End!ZU147)","v":0},{"$f":"-SUM(Start:End!ZV147)","v":0},{"$f":"-SUM(Start:End!ZW147)","v":0},{"$f":"-SUM(Start:End!ZX147)","v":0},{"$f":"-SUM(Start:End!ZY147)","v":0},{"$f":"-SUM(Start:End!ZZ147)","v":0},{"$f":"-SUM(Start:End!AAA147)","v":0},{"$f":"-SUM(Start:End!AAB147)","v":0},{"$f":"-SUM(Start:End!AAC147)","v":0},{"$f":"-SUM(Start:End!AAD147)","v":0},{"$f":"-SUM(Start:End!AAE147)","v":0},{"$f":"-SUM(Start:End!AAF147)","v":0},{"$f":"-SUM(Start:End!AAG147)","v":0},{"$f":"-SUM(Start:End!AAH147)","v":0},{"$f":"-SUM(Start:End!AAI147)","v":0},{"$f":"-SUM(Start:End!AAJ147)","v":0},{"$f":"-SUM(Start:End!AAK147)","v":0},{"$f":"-SUM(Start:End!AAL147)","v":0},{"$f":"-SUM(Start:End!AAM147)","v":0},{"$f":"-SUM(Start:End!AAN147)","v":0},{"$f":"-SUM(Start:End!AAO147)","v":0},{"$f":"-SUM(Start:End!AAP147)","v":0},{"$f":"-SUM(Start:End!AAQ147)","v":0},{"$f":"-SUM(Start:End!AAR147)","v":0},{"$f":"-SUM(Start:End!AAS147)","v":0},{"$f":"-SUM(Start:End!AAT147)","v":0},{"$f":"-SUM(Start:End!AAU147)","v":0},{"$f":"-SUM(Start:End!AAV147)","v":0},{"$f":"-SUM(Start:End!AAW147)","v":0},{"$f":"-SUM(Start:End!AAX147)","v":0},{"$f":"-SUM(Start:End!AAY147)","v":0},{"$f":"-SUM(Start:End!AAZ147)","v":0},{"$f":"-SUM(Start:End!ABA147)","v":0},{"$f":"-SUM(Start:End!ABB147)","v":0},{"$f":"-SUM(Start:End!ABC147)","v":0},{"$f":"-SUM(Start:End!ABD147)","v":0},{"$f":"-SUM(Start:End!ABE147)","v":0},{"$f":"-SUM(Start:End!ABF147)","v":0},{"$f":"-SUM(Start:End!ABG147)","v":0},{"$f":"-SUM(Start:End!ABH147)","v":0},{"$f":"-SUM(Start:End!ABI147)","v":0},{"$f":"-SUM(Start:End!ABJ147)","v":0},{"$f":"-SUM(Start:End!ABK147)","v":0},{"$f":"-SUM(Start:End!ABL147)","v":0},{"$f":"-SUM(Start:End!ABM147)","v":0},{"$f":"-SUM(Start:End!ABN147)","v":0},{"$f":"-SUM(Start:End!ABO147)","v":0},{"$f":"-SUM(Start:End!ABP147)","v":0},{"$f":"-SUM(Start:End!ABQ147)","v":0},{"$f":"-SUM(Start:End!ABR147)","v":0},{"$f":"-SUM(Start:End!ABS147)","v":0},{"$f":"-SUM(Start:End!ABT147)","v":0},{"$f":"-SUM(Start:End!ABU147)","v":0},{"$f":"-SUM(Start:End!ABV147)","v":0},{"$f":"-SUM(Start:End!ABW147)","v":0},{"$f":"-SUM(Start:End!ABX147)","v":0},{"$f":"-SUM(Start:End!ABY147)","v":0},{"$f":"-SUM(Start:End!ABZ147)","v":0}]
[null,null,null,"Fees During Construction",{"$f":"ROW('Template Model'!E148)","v":148},{"$f":"-SUM(Start:End!F148)","v":0},{"$f":"_xlfn.FORMULATEXT(F35)","v":"=-SUM(Start:End!F148)"},null,null,null,{"$f":"-SUM(Start:End!K148)","v":-7072.9279679264582},{"$f":"-SUM(Start:End!L148)","v":0},{"$f":"-SUM(Start:End!M148)","v":0},{"$f":"-SUM(Start:End!N148)","v":0},{"$f":"-SUM(Start:End!O148)","v":0},{"$f":"-SUM(Start:End!P148)","v":0},{"$f":"-SUM(Start:End!Q148)","v":0},{"$f":"-SUM(Start:End!R148)","v":0},{"$f":"-SUM(Start:End!S148)","v":0},{"$f":"-SUM(Start:End!T148)","v":0},{"$f":"-SUM(Start:End!U148)","v":0},{"$f":"-SUM(Start:End!V148)","v":-11319.658624614913},{"$f":"-SUM(Start:End!W148)","v":0},{"$f":"-SUM(Start:End!X148)","v":0},{"$f":"-SUM(Start:End!Y148)","v":0},{"$f":"-SUM(Start:End!Z148)","v":0},{"$f":"-SUM(Start:End!AA148)","v":0},{"$f":"-SUM(Start:End!AB148)","v":0},{"$f":"-SUM(Start:End!AC148)","v":0},{"$f":"-SUM(Start:End!AD148)","v":0},{"$f":"-SUM(Start:End!AE148)","v":0},{"$f":"-SUM(Start:End!AF148)","v":0},{"$f":"-SUM(Start:End!AG148)","v":0},{"$f":"-SUM(Start:End!AH148)","v":0},{"$f":"-SUM(Start:End!AI148)","v":0},{"$f":"-SUM(Start:End!AJ148)","v":0},{"$f":"-SUM(Start:End!AK148)","v":-4596.972634806204},{"$f":"-SUM(Start:End!AL148)","v":0},{"$f":"-SUM(Start:End!AM148)","v":0},{"$f":"-SUM(Start:End!AN148)","v":0},{"$f":"-SUM(Start:End!AO148)","v":0},{"$f":"-SUM(Start:End!AP148)","v":0},{"$f":"-SUM(Start:End!AQ148)","v":0},{"$f":"-SUM(Start:End!AR148)","v":0},{"$f":"-SUM(Start:End!AS148)","v":0},{"$f":"-SUM(Start:End!AT148)","v":0},{"$f":"-SUM(Start:End!AU148)","v":0},{"$f":"-SUM(Start:End!AV148)","v":0},{"$f":"-SUM(Start:End!AW148)","v":0},{"$f":"-SUM(Start:End!AX148)","v":0},{"$f":"-SUM(Start:End!AY148)","v":0},{"$f":"-SUM(Start:End!AZ148)","v":-13152.355414874495},{"$f":"-SUM(Start:End!BA148)","v":0},{"$f":"-SUM(Start:End!BB148)","v":0},{"$f":"-SUM(Start:End!BC148)","v":0},{"$f":"-SUM(Start:End!BD148)","v":0},{"$f":"-SUM(Start:End!BE148)","v":0},{"$f":"-SUM(Start:End!BF148)","v":0},{"$f":"-SUM(Start:End!BG148)","v":0},{"$f":"-SUM(Start:End!BH148)","v":0},{"$f":"-SUM(Start:End!BI148)","v":0},{"$f":"-SUM(Start:End!BJ148)","v":0},{"$f":"-SUM(Start:End!BK148)","v":0},{"$f":"-SUM(Start:End!BL148)","v":-18592.502946016557},{"$f":"-SUM(Start:End!BM148)","v":0},{"$f":"-SUM(Start:End!BN148)","v":0},{"$f":"-SUM(Start:End!BO148)","v":0},{"$f":"-SUM(Start:End!BP148)","v":0},{"$f":"-SUM(Start:End!BQ148)","v":0},{"$f":"-SUM(Start:End!BR148)","v":0},{"$f":"-SUM(Start:End!BS148)","v":0},{"$f":"-SUM(Start:End!BT148)","v":-2459.267625122659},{"$f":"-SUM(Start:End!BU148)","v":0},{"$f":"-SUM(Start:End!BV148)","v":0},{"$f":"-SUM(Start:End!BW148)","v":0},{"$f":"-SUM(Start:End!BX148)","v":0},{"$f":"-SUM(Start:End!BY148)","v":0},{"$f":"-SUM(Start:End!BZ148)","v":0},{"$f":"-SUM(Start:End!CA148)","v":0},{"$f":"-SUM(Start:End!CB148)","v":0},{"$f":"-SUM(Start:End!CC148)","v":0},{"$f":"-SUM(Start:End!CD148)","v":0},{"$f":"-SUM(Start:End!CE148)","v":0},{"$f":"-SUM(Start:End!CF148)","v":0},{"$f":"-SUM(Start:End!CG148)","v":0},{"$f":"-SUM(Start:End!CH148)","v":0},{"$f":"-SUM(Start:End!CI148)","v":0},{"$f":"-SUM(Start:End!CJ148)","v":-5011.7267394688088},{"$f":"-SUM(Start:End!CK148)","v":0},{"$f":"-SUM(Start:End!CL148)","v":0},{"$f":"-SUM(Start:End!CM148)","v":0},{"$f":"-SUM(Start:End!CN148)","v":0},{"$f":"-SUM(Start:End!CO148)","v":0},{"$f":"-SUM(Start:End!CP148)","v":0},{"$f":"-SUM(Start:End!CQ148)","v":0},{"$f":"-SUM(Start:End!CR148)","v":0},{"$f":"-SUM(Start:End!CS148)","v":0},{"$f":"-SUM(Start:End!CT148)","v":-13465.01963026685},{"$f":"-SUM(Start:End!CU148)","v":0},{"$f":"-SUM(Start:End!CV148)","v":0},{"$f":"-SUM(Start:End!CW148)","v":0},{"$f":"-SUM(Start:End!CX148)","v":0},{"$f":"-SUM(Start:End!CY148)","v":0},{"$f":"-SUM(Start:End!CZ148)","v":0},{"$f":"-SUM(Start:End!DA148)","v":0},{"$f":"-SUM(Start:End!DB148)","v":0},{"$f":"-SUM(Start:End!DC148)","v":0},{"$f":"-SUM(Start:End!DD148)","v":-3596.9916716670036},{"$f":"-SUM(Start:End!DE148)","v":0},{"$f":"-SUM(Start:End!DF148)","v":0},{"$f":"-SUM(Start:End!DG148)","v":0},{"$f":"-SUM(Start:End!DH148)","v":0},{"$f":"-SUM(Start:End!DI148)","v":0},{"$f":"-SUM(Start:End!DJ148)","v":0},{"$f":"-SUM(Start:End!DK148)","v":0},{"$f":"-SUM(Start:End!DL148)","v":0},{"$f":"-SUM(Start:End!DM148)","v":0},{"$f":"-SUM(Start:End!DN148)","v":0},{"$f":"-SUM(Start:End!DO148)","v":0},{"$f":"-SUM(Start:End!DP148)","v":-11143.411320197036},{"$f":"-SUM(Start:End!DQ148)","v":0},{"$f":"-SUM(Start:End!DR148)","v":0},{"$f":"-SUM(Start:End!DS148)","v":0},{"$f":"-SUM(Start:End!DT148)","v":0},{"$f":"-SUM(Start:End!DU148)","v":0},{"$f":"-SUM(Start:End!DV148)","v":0},{"$f":"-SUM(Start:End!DW148)","v":0},{"$f":"-SUM(Start:End!DX148)","v":0},{"$f":"-SUM(Start:End!DY148)","v":0},{"$f":"-SUM(Start:End!DZ148)","v":0},{"$f":"-SUM(Start:End!EA148)","v":0},{"$f":"-SUM(Start:End!EB148)","v":0},{"$f":"-SUM(Start:End!EC148)","v":0},{"$f":"-SUM(Start:End!ED148)","v":-20974.661596258284},{"$f":"-SUM(Start:End!EE148)","v":0},{"$f":"-SUM(Start:End!EF148)","v":0},{"$f":"-SUM(Start:End!EG148)","v":0},{"$f":"-SUM(Start:End!EH148)","v":0},{"$f":"-SUM(Start:End!EI148)","v":0},{"$f":"-SUM(Start:End!EJ148)","v":0},{"$f":"-SUM(Start:End!EK148)","v":0},{"$f":"-SUM(Start:End!EL148)","v":0},{"$f":"-SUM(Start:End!EM148)","v":0},{"$f":"-SUM(Start:End!EN148)","v":0},{"$f":"-SUM(Start:End!EO148)","v":-9850.6556460132906},{"$f":"-SUM(Start:End!EP148)","v":0},{"$f":"-SUM(Start:End!EQ148)","v":0},{"$f":"-SUM(Start:End!ER148)","v":0},{"$f":"-SUM(Start:End!ES148)","v":0},{"$f":"-SUM(Start:End!ET148)","v":0},{"$f":"-SUM(Start:End!EU148)","v":0},{"$f":"-SUM(Start:End!EV148)","v":0},{"$f":"-SUM(Start:End!EW148)","v":0},{"$f":"-SUM(Start:End!EX148)","v":0},{"$f":"-SUM(Start:End!EY148)","v":0},{"$f":"-SUM(Start:End!EZ148)","v":0},{"$f":"-SUM(Start:End!FA148)","v":0},{"$f":"-SUM(Start:End!FB148)","v":0},{"$f":"-SUM(Start:End!FC148)","v":0},{"$f":"-SUM(Start:End!FD148)","v":0},{"$f":"-SUM(Start:End!FE148)","v":0},{"$f":"-SUM(Start:End!FF148)","v":0},{"$f":"-SUM(Start:End!FG148)","v":0},{"$f":"-SUM(Start:End!FH148)","v":0},{"$f":"-SUM(Start:End!FI148)","v":0},{"$f":"-SUM(Start:End!FJ148)","v":0},{"$f":"-SUM(Start:End!FK148)","v":0},{"$f":"-SUM(Start:End!FL148)","v":0},{"$f":"-SUM(Start:End!FM148)","v":0},{"$f":"-SUM(Start:End!FN148)","v":0},{"$f":"-SUM(Start:End!FO148)","v":0},{"$f":"-SUM(Start:End!FP148)","v":0},{"$f":"-SUM(Start:End!FQ148)","v":0},{"$f":"-SUM(Start:End!FR148)","v":0},{"$f":"-SUM(Start:End!FS148)","v":0},{"$f":"-SUM(Start:End!FT148)","v":0},{"$f":"-SUM(Start:End!FU148)","v":0},{"$f":"-SUM(Start:End!FV148)","v":0},{"$f":"-SUM(Start:End!FW148)","v":0},{"$f":"-SUM(Start:End!FX148)","v":0},{"$f":"-SUM(Start:End!FY148)","v":0},{"$f":"-SUM(Start:End!FZ148)","v":0},{"$f":"-SUM(Start:End!GA148)","v":0},{"$f":"-SUM(Start:End!GB148)","v":0},{"$f":"-SUM(Start:End!GC148)","v":0},{"$f":"-SUM(Start:End!GD148)","v":0},{"$f":"-SUM(Start:End!GE148)","v":0},{"$f":"-SUM(Start:End!GF148)","v":0},{"$f":"-SUM(Start:End!GG148)","v":0},{"$f":"-SUM(Start:End!GH148)","v":0},{"$f":"-SUM(Start:End!GI148)","v":0},{"$f":"-SUM(Start:End!GJ148)","v":0},{"$f":"-SUM(Start:End!GK148)","v":0},{"$f":"-SUM(Start:End!GL148)","v":0},{"$f":"-SUM(Start:End!GM148)","v":0},{"$f":"-SUM(Start:End!GN148)","v":0},{"$f":"-SUM(Start:End!GO148)","v":0},{"$f":"-SUM(Start:End!GP148)","v":0},{"$f":"-SUM(Start:End!GQ148)","v":0},{"$f":"-SUM(Start:End!GR148)","v":0},{"$f":"-SUM(Start:End!GS148)","v":0},{"$f":"-SUM(Start:End!GT148)","v":0},{"$f":"-SUM(Start:End!GU148)","v":0},{"$f":"-SUM(Start:End!GV148)","v":0},{"$f":"-SUM(Start:End!GW148)","v":0},{"$f":"-SUM(Start:End!GX148)","v":0},{"$f":"-SUM(Start:End!GY148)","v":0},{"$f":"-SUM(Start:End!GZ148)","v":0},{"$f":"-SUM(Start:End!HA148)","v":0},{"$f":"-SUM(Start:End!HB148)","v":0},{"$f":"-SUM(Start:End!HC148)","v":0},{"$f":"-SUM(Start:End!HD148)","v":0},{"$f":"-SUM(Start:End!HE148)","v":0},{"$f":"-SUM(Start:End!HF148)","v":0},{"$f":"-SUM(Start:End!HG148)","v":0},{"$f":"-SUM(Start:End!HH148)","v":0},{"$f":"-SUM(Start:End!HI148)","v":0},{"$f":"-SUM(Start:End!HJ148)","v":0},{"$f":"-SUM(Start:End!HK148)","v":0},{"$f":"-SUM(Start:End!HL148)","v":0},{"$f":"-SUM(Start:End!HM148)","v":0},{"$f":"-SUM(Start:End!HN148)","v":0},{"$f":"-SUM(Start:End!HO148)","v":0},{"$f":"-SUM(Start:End!HP148)","v":0},{"$f":"-SUM(Start:End!HQ148)","v":0},{"$f":"-SUM(Start:End!HR148)","v":0},{"$f":"-SUM(Start:End!HS148)","v":0},{"$f":"-SUM(Start:End!HT148)","v":0},{"$f":"-SUM(Start:End!HU148)","v":0},{"$f":"-SUM(Start:End!HV148)","v":0},{"$f":"-SUM(Start:End!HW148)","v":0},{"$f":"-SUM(Start:End!HX148)","v":0},{"$f":"-SUM(Start:End!HY148)","v":0},{"$f":"-SUM(Start:End!HZ148)","v":0},{"$f":"-SUM(Start:End!IA148)","v":0},{"$f":"-SUM(Start:End!IB148)","v":0},{"$f":"-SUM(Start:End!IC148)","v":0},{"$f":"-SUM(Start:End!ID148)","v":0},{"$f":"-SUM(Start:End!IE148)","v":0},{"$f":"-SUM(Start:End!IF148)","v":0},{"$f":"-SUM(Start:End!IG148)","v":0},{"$f":"-SUM(Start:End!IH148)","v":0},{"$f":"-SUM(Start:End!II148)","v":0},{"$f":"-SUM(Start:End!IJ148)","v":0},{"$f":"-SUM(Start:End!IK148)","v":0},{"$f":"-SUM(Start:End!IL148)","v":0},{"$f":"-SUM(Start:End!IM148)","v":0},{"$f":"-SUM(Start:End!IN148)","v":0},{"$f":"-SUM(Start:End!IO148)","v":0},{"$f":"-SUM(Start:End!IP148)","v":0},{"$f":"-SUM(Start:End!IQ148)","v":0},{"$f":"-SUM(Start:End!IR148)","v":0},{"$f":"-SUM(Start:End!IS148)","v":0},{"$f":"-SUM(Start:End!IT148)","v":0},{"$f":"-SUM(Start:End!IU148)","v":0},{"$f":"-SUM(Start:End!IV148)","v":0},{"$f":"-SUM(Start:End!IW148)","v":0},{"$f":"-SUM(Start:End!IX148)","v":0},{"$f":"-SUM(Start:End!IY148)","v":0},{"$f":"-SUM(Start:End!IZ148)","v":0},{"$f":"-SUM(Start:End!JA148)","v":0},{"$f":"-SUM(Start:End!JB148)","v":0},{"$f":"-SUM(Start:End!JC148)","v":0},{"$f":"-SUM(Start:End!JD148)","v":0},{"$f":"-SUM(Start:End!JE148)","v":0},{"$f":"-SUM(Start:End!JF148)","v":0},{"$f":"-SUM(Start:End!JG148)","v":0},{"$f":"-SUM(Start:End!JH148)","v":0},{"$f":"-SUM(Start:End!JI148)","v":0},{"$f":"-SUM(Start:End!JJ148)","v":0},{"$f":"-SUM(Start:End!JK148)","v":0},{"$f":"-SUM(Start:End!JL148)","v":0},{"$f":"-SUM(Start:End!JM148)","v":0},{"$f":"-SUM(Start:End!JN148)","v":0},{"$f":"-SUM(Start:End!JO148)","v":0},{"$f":"-SUM(Start:End!JP148)","v":0},{"$f":"-SUM(Start:End!JQ148)","v":0},{"$f":"-SUM(Start:End!JR148)","v":0},{"$f":"-SUM(Start:End!JS148)","v":0},{"$f":"-SUM(Start:End!JT148)","v":0},{"$f":"-SUM(Start:End!JU148)","v":0},{"$f":"-SUM(Start:End!JV148)","v":0},{"$f":"-SUM(Start:End!JW148)","v":0},{"$f":"-SUM(Start:End!JX148)","v":0},{"$f":"-SUM(Start:End!JY148)","v":0},{"$f":"-SUM(Start:End!JZ148)","v":0},{"$f":"-SUM(Start:End!KA148)","v":0},{"$f":"-SUM(Start:End!KB148)","v":0},{"$f":"-SUM(Start:End!KC148)","v":0},{"$f":"-SUM(Start:End!KD148)","v":0},{"$f":"-SUM(Start:End!KE148)","v":0},{"$f":"-SUM(Start:End!KF148)","v":0},{"$f":"-SUM(Start:End!KG148)","v":0},{"$f":"-SUM(Start:End!KH148)","v":0},{"$f":"-SUM(Start:End!KI148)","v":0},{"$f":"-SUM(Start:End!KJ148)","v":0},{"$f":"-SUM(Start:End!KK148)","v":0},{"$f":"-SUM(Start:End!KL148)","v":0},{"$f":"-SUM(Start:End!KM148)","v":0},{"$f":"-SUM(Start:End!KN148)","v":0},{"$f":"-SUM(Start:End!KO148)","v":0},{"$f":"-SUM(Start:End!KP148)","v":0},{"$f":"-SUM(Start:End!KQ148)","v":0},{"$f":"-SUM(Start:End!KR148)","v":0},{"$f":"-SUM(Start:End!KS148)","v":0},{"$f":"-SUM(Start:End!KT148)","v":0},{"$f":"-SUM(Start:End!KU148)","v":0},{"$f":"-SUM(Start:End!KV148)","v":0},{"$f":"-SUM(Start:End!KW148)","v":0},{"$f":"-SUM(Start:End!KX148)","v":0},{"$f":"-SUM(Start:End!KY148)","v":0},{"$f":"-SUM(Start:End!KZ148)","v":0},{"$f":"-SUM(Start:End!LA148)","v":0},{"$f":"-SUM(Start:End!LB148)","v":0},{"$f":"-SUM(Start:End!LC148)","v":0},{"$f":"-SUM(Start:End!LD148)","v":0},{"$f":"-SUM(Start:End!LE148)","v":0},{"$f":"-SUM(Start:End!LF148)","v":0},{"$f":"-SUM(Start:End!LG148)","v":0},{"$f":"-SUM(Start:End!LH148)","v":0},{"$f":"-SUM(Start:End!LI148)","v":0},{"$f":"-SUM(Start:End!LJ148)","v":0},{"$f":"-SUM(Start:End!LK148)","v":0},{"$f":"-SUM(Start:End!LL148)","v":0},{"$f":"-SUM(Start:End!LM148)","v":0},{"$f":"-SUM(Start:End!LN148)","v":0},{"$f":"-SUM(Start:End!LO148)","v":0},{"$f":"-SUM(Start:End!LP148)","v":0},{"$f":"-SUM(Start:End!LQ148)","v":0},{"$f":"-SUM(Start:End!LR148)","v":0},{"$f":"-SUM(Start:End!LS148)","v":0},{"$f":"-SUM(Start:End!LT148)","v":0},{"$f":"-SUM(Start:End!LU148)","v":0},{"$f":"-SUM(Start:End!LV148)","v":0},{"$f":"-SUM(Start:End!LW148)","v":0},{"$f":"-SUM(Start:End!LX148)","v":0},{"$f":"-SUM(Start:End!LY148)","v":0},{"$f":"-SUM(Start:End!LZ148)","v":0},{"$f":"-SUM(Start:End!MA148)","v":0},{"$f":"-SUM(Start:End!MB148)","v":0},{"$f":"-SUM(Start:End!MC148)","v":0},{"$f":"-SUM(Start:End!MD148)","v":0},{"$f":"-SUM(Start:End!ME148)","v":0},{"$f":"-SUM(Start:End!MF148)","v":0},{"$f":"-SUM(Start:End!MG148)","v":0},{"$f":"-SUM(Start:End!MH148)","v":0},{"$f":"-SUM(Start:End!MI148)","v":0},{"$f":"-SUM(Start:End!MJ148)","v":0},{"$f":"-SUM(Start:End!MK148)","v":0},{"$f":"-SUM(Start:End!ML148)","v":0},{"$f":"-SUM(Start:End!MM148)","v":0},{"$f":"-SUM(Start:End!MN148)","v":0},{"$f":"-SUM(Start:End!MO148)","v":0},{"$f":"-SUM(Start:End!MP148)","v":0},{"$f":"-SUM(Start:End!MQ148)","v":0},{"$f":"-SUM(Start:End!MR148)","v":0},{"$f":"-SUM(Start:End!MS148)","v":0},{"$f":"-SUM(Start:End!MT148)","v":0},{"$f":"-SUM(Start:End!MU148)","v":0},{"$f":"-SUM(Start:End!MV148)","v":0},{"$f":"-SUM(Start:End!MW148)","v":0},{"$f":"-SUM(Start:End!MX148)","v":0},{"$f":"-SUM(Start:End!MY148)","v":0},{"$f":"-SUM(Start:End!MZ148)","v":0},{"$f":"-SUM(Start:End!NA148)","v":0},{"$f":"-SUM(Start:End!NB148)","v":0},{"$f":"-SUM(Start:End!NC148)","v":0},{"$f":"-SUM(Start:End!ND148)","v":0},{"$f":"-SUM(Start:End!NE148)","v":0},{"$f":"-SUM(Start:End!NF148)","v":0},{"$f":"-SUM(Start:End!NG148)","v":0},{"$f":"-SUM(Start:End!NH148)","v":0},{"$f":"-SUM(Start:End!NI148)","v":0},{"$f":"-SUM(Start:End!NJ148)","v":0},{"$f":"-SUM(Start:End!NK148)","v":0},{"$f":"-SUM(Start:End!NL148)","v":0},{"$f":"-SUM(Start:End!NM148)","v":0},{"$f":"-SUM(Start:End!NN148)","v":0},{"$f":"-SUM(Start:End!NO148)","v":0},{"$f":"-SUM(Start:End!NP148)","v":0},{"$f":"-SUM(Start:End!NQ148)","v":0},{"$f":"-SUM(Start:End!NR148)","v":0},{"$f":"-SUM(Start:End!NS148)","v":0},{"$f":"-SUM(Start:End!NT148)","v":0},{"$f":"-SUM(Start:End!NU148)","v":0},{"$f":"-SUM(Start:End!NV148)","v":0},{"$f":"-SUM(Start:End!NW148)","v":0},{"$f":"-SUM(Start:End!NX148)","v":0},{"$f":"-SUM(Start:End!NY148)","v":0},{"$f":"-SUM(Start:End!NZ148)","v":0},{"$f":"-SUM(Start:End!OA148)","v":0},{"$f":"-SUM(Start:End!OB148)","v":0},{"$f":"-SUM(Start:End!OC148)","v":0},{"$f":"-SUM(Start:End!OD148)","v":0},{"$f":"-SUM(Start:End!OE148)","v":0},{"$f":"-SUM(Start:End!OF148)","v":0},{"$f":"-SUM(Start:End!OG148)","v":0},{"$f":"-SUM(Start:End!OH148)","v":0},{"$f":"-SUM(Start:End!OI148)","v":0},{"$f":"-SUM(Start:End!OJ148)","v":0},{"$f":"-SUM(Start:End!OK148)","v":0},{"$f":"-SUM(Start:End!OL148)","v":0},{"$f":"-SUM(Start:End!OM148)","v":0},{"$f":"-SUM(Start:End!ON148)","v":0},{"$f":"-SUM(Start:End!OO148)","v":0},{"$f":"-SUM(Start:End!OP148)","v":0},{"$f":"-SUM(Start:End!OQ148)","v":0},{"$f":"-SUM(Start:End!OR148)","v":0},{"$f":"-SUM(Start:End!OS148)","v":0},{"$f":"-SUM(Start:End!OT148)","v":0},{"$f":"-SUM(Start:End!OU148)","v":0},{"$f":"-SUM(Start:End!OV148)","v":0},{"$f":"-SUM(Start:End!OW148)","v":0},{"$f":"-SUM(Start:End!OX148)","v":0},{"$f":"-SUM(Start:End!OY148)","v":0},{"$f":"-SUM(Start:End!OZ148)","v":0},{"$f":"-SUM(Start:End!PA148)","v":0},{"$f":"-SUM(Start:End!PB148)","v":0},{"$f":"-SUM(Start:End!PC148)","v":0},{"$f":"-SUM(Start:End!PD148)","v":0},{"$f":"-SUM(Start:End!PE148)","v":0},{"$f":"-SUM(Start:End!PF148)","v":0},{"$f":"-SUM(Start:End!PG148)","v":0},{"$f":"-SUM(Start:End!PH148)","v":0},{"$f":"-SUM(Start:End!PI148)","v":0},{"$f":"-SUM(Start:End!PJ148)","v":0},{"$f":"-SUM(Start:End!PK148)","v":0},{"$f":"-SUM(Start:End!PL148)","v":0},{"$f":"-SUM(Start:End!PM148)","v":0},{"$f":"-SUM(Start:End!PN148)","v":0},{"$f":"-SUM(Start:End!PO148)","v":0},{"$f":"-SUM(Start:End!PP148)","v":0},{"$f":"-SUM(Start:End!PQ148)","v":0},{"$f":"-SUM(Start:End!PR148)","v":0},{"$f":"-SUM(Start:End!PS148)","v":0},{"$f":"-SUM(Start:End!PT148)","v":0},{"$f":"-SUM(Start:End!PU148)","v":0},{"$f":"-SUM(Start:End!PV148)","v":0},{"$f":"-SUM(Start:End!PW148)","v":0},{"$f":"-SUM(Start:End!PX148)","v":0},{"$f":"-SUM(Start:End!PY148)","v":0},{"$f":"-SUM(Start:End!PZ148)","v":0},{"$f":"-SUM(Start:End!QA148)","v":0},{"$f":"-SUM(Start:End!QB148)","v":0},{"$f":"-SUM(Start:End!QC148)","v":0},{"$f":"-SUM(Start:End!QD148)","v":0},{"$f":"-SUM(Start:End!QE148)","v":0},{"$f":"-SUM(Start:End!QF148)","v":0},{"$f":"-SUM(Start:End!QG148)","v":0},{"$f":"-SUM(Start:End!QH148)","v":0},{"$f":"-SUM(Start:End!QI148)","v":0},{"$f":"-SUM(Start:End!QJ148)","v":0},{"$f":"-SUM(Start:End!QK148)","v":0},{"$f":"-SUM(Start:End!QL148)","v":0},{"$f":"-SUM(Start:End!QM148)","v":0},{"$f":"-SUM(Start:End!QN148)","v":0},{"$f":"-SUM(Start:End!QO148)","v":0},{"$f":"-SUM(Start:End!QP148)","v":0},{"$f":"-SUM(Start:End!QQ148)","v":0},{"$f":"-SUM(Start:End!QR148)","v":0},{"$f":"-SUM(Start:End!QS148)","v":0},{"$f":"-SUM(Start:End!QT148)","v":0},{"$f":"-SUM(Start:End!QU148)","v":0},{"$f":"-SUM(Start:End!QV148)","v":0},{"$f":"-SUM(Start:End!QW148)","v":0},{"$f":"-SUM(Start:End!QX148)","v":0},{"$f":"-SUM(Start:End!QY148)","v":0},{"$f":"-SUM(Start:End!QZ148)","v":0},{"$f":"-SUM(Start:End!RA148)","v":0},{"$f":"-SUM(Start:End!RB148)","v":0},{"$f":"-SUM(Start:End!RC148)","v":0},{"$f":"-SUM(Start:End!RD148)","v":0},{"$f":"-SUM(Start:End!RE148)","v":0},{"$f":"-SUM(Start:End!RF148)","v":0},{"$f":"-SUM(Start:End!RG148)","v":0},{"$f":"-SUM(Start:End!RH148)","v":0},{"$f":"-SUM(Start:End!RI148)","v":0},{"$f":"-SUM(Start:End!RJ148)","v":0},{"$f":"-SUM(Start:End!RK148)","v":0},{"$f":"-SUM(Start:End!RL148)","v":0},{"$f":"-SUM(Start:End!RM148)","v":0},{"$f":"-SUM(Start:End!RN148)","v":0},{"$f":"-SUM(Start:End!RO148)","v":0},{"$f":"-SUM(Start:End!RP148)","v":0},{"$f":"-SUM(Start:End!RQ148)","v":0},{"$f":"-SUM(Start:End!RR148)","v":0},{"$f":"-SUM(Start:End!RS148)","v":0},{"$f":"-SUM(Start:End!RT148)","v":0},{"$f":"-SUM(Start:End!RU148)","v":0},{"$f":"-SUM(Start:End!RV148)","v":0},{"$f":"-SUM(Start:End!RW148)","v":0},{"$f":"-SUM(Start:End!RX148)","v":0},{"$f":"-SUM(Start:End!RY148)","v":0},{"$f":"-SUM(Start:End!RZ148)","v":0},{"$f":"-SUM(Start:End!SA148)","v":0},{"$f":"-SUM(Start:End!SB148)","v":0},{"$f":"-SUM(Start:End!SC148)","v":0},{"$f":"-SUM(Start:End!SD148)","v":0},{"$f":"-SUM(Start:End!SE148)","v":0},{"$f":"-SUM(Start:End!SF148)","v":0},{"$f":"-SUM(Start:End!SG148)","v":0},{"$f":"-SUM(Start:End!SH148)","v":0},{"$f":"-SUM(Start:End!SI148)","v":0},{"$f":"-SUM(Start:End!SJ148)","v":0},{"$f":"-SUM(Start:End!SK148)","v":0},{"$f":"-SUM(Start:End!SL148)","v":0},{"$f":"-SUM(Start:End!SM148)","v":0},{"$f":"-SUM(Start:End!SN148)","v":0},{"$f":"-SUM(Start:End!SO148)","v":0},{"$f":"-SUM(Start:End!SP148)","v":0},{"$f":"-SUM(Start:End!SQ148)","v":0},{"$f":"-SUM(Start:End!SR148)","v":0},{"$f":"-SUM(Start:End!SS148)","v":0},{"$f":"-SUM(Start:End!ST148)","v":0},{"$f":"-SUM(Start:End!SU148)","v":0},{"$f":"-SUM(Start:End!SV148)","v":0},{"$f":"-SUM(Start:End!SW148)","v":0},{"$f":"-SUM(Start:End!SX148)","v":0},{"$f":"-SUM(Start:End!SY148)","v":0},{"$f":"-SUM(Start:End!SZ148)","v":0},{"$f":"-SUM(Start:End!TA148)","v":0},{"$f":"-SUM(Start:End!TB148)","v":0},{"$f":"-SUM(Start:End!TC148)","v":0},{"$f":"-SUM(Start:End!TD148)","v":0},{"$f":"-SUM(Start:End!TE148)","v":0},{"$f":"-SUM(Start:End!TF148)","v":0},{"$f":"-SUM(Start:End!TG148)","v":0},{"$f":"-SUM(Start:End!TH148)","v":0},{"$f":"-SUM(Start:End!TI148)","v":0},{"$f":"-SUM(Start:End!TJ148)","v":0},{"$f":"-SUM(Start:End!TK148)","v":0},{"$f":"-SUM(Start:End!TL148)","v":0},{"$f":"-SUM(Start:End!TM148)","v":0},{"$f":"-SUM(Start:End!TN148)","v":0},{"$f":"-SUM(Start:End!TO148)","v":0},{"$f":"-SUM(Start:End!TP148)","v":0},{"$f":"-SUM(Start:End!TQ148)","v":0},{"$f":"-SUM(Start:End!TR148)","v":0},{"$f":"-SUM(Start:End!TS148)","v":0},{"$f":"-SUM(Start:End!TT148)","v":0},{"$f":"-SUM(Start:End!TU148)","v":0},{"$f":"-SUM(Start:End!TV148)","v":0},{"$f":"-SUM(Start:End!TW148)","v":0},{"$f":"-SUM(Start:End!TX148)","v":0},{"$f":"-SUM(Start:End!TY148)","v":0},{"$f":"-SUM(Start:End!TZ148)","v":0},{"$f":"-SUM(Start:End!UA148)","v":0},{"$f":"-SUM(Start:End!UB148)","v":0},{"$f":"-SUM(Start:End!UC148)","v":0},{"$f":"-SUM(Start:End!UD148)","v":0},{"$f":"-SUM(Start:End!UE148)","v":0},{"$f":"-SUM(Start:End!UF148)","v":0},{"$f":"-SUM(Start:End!UG148)","v":0},{"$f":"-SUM(Start:End!UH148)","v":0},{"$f":"-SUM(Start:End!UI148)","v":0},{"$f":"-SUM(Start:End!UJ148)","v":0},{"$f":"-SUM(Start:End!UK148)","v":0},{"$f":"-SUM(Start:End!UL148)","v":0},{"$f":"-SUM(Start:End!UM148)","v":0},{"$f":"-SUM(Start:End!UN148)","v":0},{"$f":"-SUM(Start:End!UO148)","v":0},{"$f":"-SUM(Start:End!UP148)","v":0},{"$f":"-SUM(Start:End!UQ148)","v":0},{"$f":"-SUM(Start:End!UR148)","v":0},{"$f":"-SUM(Start:End!US148)","v":0},{"$f":"-SUM(Start:End!UT148)","v":0},{"$f":"-SUM(Start:End!UU148)","v":0},{"$f":"-SUM(Start:End!UV148)","v":0},{"$f":"-SUM(Start:End!UW148)","v":0},{"$f":"-SUM(Start:End!UX148)","v":0},{"$f":"-SUM(Start:End!UY148)","v":0},{"$f":"-SUM(Start:End!UZ148)","v":0},{"$f":"-SUM(Start:End!VA148)","v":0},{"$f":"-SUM(Start:End!VB148)","v":0},{"$f":"-SUM(Start:End!VC148)","v":0},{"$f":"-SUM(Start:End!VD148)","v":0},{"$f":"-SUM(Start:End!VE148)","v":0},{"$f":"-SUM(Start:End!VF148)","v":0},{"$f":"-SUM(Start:End!VG148)","v":0},{"$f":"-SUM(Start:End!VH148)","v":0},{"$f":"-SUM(Start:End!VI148)","v":0},{"$f":"-SUM(Start:End!VJ148)","v":0},{"$f":"-SUM(Start:End!VK148)","v":0},{"$f":"-SUM(Start:End!VL148)","v":0},{"$f":"-SUM(Start:End!VM148)","v":0},{"$f":"-SUM(Start:End!VN148)","v":0},{"$f":"-SUM(Start:End!VO148)","v":0},{"$f":"-SUM(Start:End!VP148)","v":0},{"$f":"-SUM(Start:End!VQ148)","v":0},{"$f":"-SUM(Start:End!VR148)","v":0},{"$f":"-SUM(Start:End!VS148)","v":0},{"$f":"-SUM(Start:End!VT148)","v":0},{"$f":"-SUM(Start:End!VU148)","v":0},{"$f":"-SUM(Start:End!VV148)","v":0},{"$f":"-SUM(Start:End!VW148)","v":0},{"$f":"-SUM(Start:End!VX148)","v":0},{"$f":"-SUM(Start:End!VY148)","v":0},{"$f":"-SUM(Start:End!VZ148)","v":0},{"$f":"-SUM(Start:End!WA148)","v":0},{"$f":"-SUM(Start:End!WB148)","v":0},{"$f":"-SUM(Start:End!WC148)","v":0},{"$f":"-SUM(Start:End!WD148)","v":0},{"$f":"-SUM(Start:End!WE148)","v":0},{"$f":"-SUM(Start:End!WF148)","v":0},{"$f":"-SUM(Start:End!WG148)","v":0},{"$f":"-SUM(Start:End!WH148)","v":0},{"$f":"-SUM(Start:End!WI148)","v":0},{"$f":"-SUM(Start:End!WJ148)","v":0},{"$f":"-SUM(Start:End!WK148)","v":0},{"$f":"-SUM(Start:End!WL148)","v":0},{"$f":"-SUM(Start:End!WM148)","v":0},{"$f":"-SUM(Start:End!WN148)","v":0},{"$f":"-SUM(Start:End!WO148)","v":0},{"$f":"-SUM(Start:End!WP148)","v":0},{"$f":"-SUM(Start:End!WQ148)","v":0},{"$f":"-SUM(Start:End!WR148)","v":0},{"$f":"-SUM(Start:End!WS148)","v":0},{"$f":"-SUM(Start:End!WT148)","v":0},{"$f":"-SUM(Start:End!WU148)","v":0},{"$f":"-SUM(Start:End!WV148)","v":0},{"$f":"-SUM(Start:End!WW148)","v":0},{"$f":"-SUM(Start:End!WX148)","v":0},{"$f":"-SUM(Start:End!WY148)","v":0},{"$f":"-SUM(Start:End!WZ148)","v":0},{"$f":"-SUM(Start:End!XA148)","v":0},{"$f":"-SUM(Start:End!XB148)","v":0},{"$f":"-SUM(Start:End!XC148)","v":0},{"$f":"-SUM(Start:End!XD148)","v":0},{"$f":"-SUM(Start:End!XE148)","v":0},{"$f":"-SUM(Start:End!XF148)","v":0},{"$f":"-SUM(Start:End!XG148)","v":0},{"$f":"-SUM(Start:End!XH148)","v":0},{"$f":"-SUM(Start:End!XI148)","v":0},{"$f":"-SUM(Start:End!XJ148)","v":0},{"$f":"-SUM(Start:End!XK148)","v":0},{"$f":"-SUM(Start:End!XL148)","v":0},{"$f":"-SUM(Start:End!XM148)","v":0},{"$f":"-SUM(Start:End!XN148)","v":0},{"$f":"-SUM(Start:End!XO148)","v":0},{"$f":"-SUM(Start:End!XP148)","v":0},{"$f":"-SUM(Start:End!XQ148)","v":0},{"$f":"-SUM(Start:End!XR148)","v":0},{"$f":"-SUM(Start:End!XS148)","v":0},{"$f":"-SUM(Start:End!XT148)","v":0},{"$f":"-SUM(Start:End!XU148)","v":0},{"$f":"-SUM(Start:End!XV148)","v":0},{"$f":"-SUM(Start:End!XW148)","v":0},{"$f":"-SUM(Start:End!XX148)","v":0},{"$f":"-SUM(Start:End!XY148)","v":0},{"$f":"-SUM(Start:End!XZ148)","v":0},{"$f":"-SUM(Start:End!YA148)","v":0},{"$f":"-SUM(Start:End!YB148)","v":0},{"$f":"-SUM(Start:End!YC148)","v":0},{"$f":"-SUM(Start:End!YD148)","v":0},{"$f":"-SUM(Start:End!YE148)","v":0},{"$f":"-SUM(Start:End!YF148)","v":0},{"$f":"-SUM(Start:End!YG148)","v":0},{"$f":"-SUM(Start:End!YH148)","v":0},{"$f":"-SUM(Start:End!YI148)","v":0},{"$f":"-SUM(Start:End!YJ148)","v":0},{"$f":"-SUM(Start:End!YK148)","v":0},{"$f":"-SUM(Start:End!YL148)","v":0},{"$f":"-SUM(Start:End!YM148)","v":0},{"$f":"-SUM(Start:End!YN148)","v":0},{"$f":"-SUM(Start:End!YO148)","v":0},{"$f":"-SUM(Start:End!YP148)","v":0},{"$f":"-SUM(Start:End!YQ148)","v":0},{"$f":"-SUM(Start:End!YR148)","v":0},{"$f":"-SUM(Start:End!YS148)","v":0},{"$f":"-SUM(Start:End!YT148)","v":0},{"$f":"-SUM(Start:End!YU148)","v":0},{"$f":"-SUM(Start:End!YV148)","v":0},{"$f":"-SUM(Start:End!YW148)","v":0},{"$f":"-SUM(Start:End!YX148)","v":0},{"$f":"-SUM(Start:End!YY148)","v":0},{"$f":"-SUM(Start:End!YZ148)","v":0},{"$f":"-SUM(Start:End!ZA148)","v":0},{"$f":"-SUM(Start:End!ZB148)","v":0},{"$f":"-SUM(Start:End!ZC148)","v":0},{"$f":"-SUM(Start:End!ZD148)","v":0},{"$f":"-SUM(Start:End!ZE148)","v":0},{"$f":"-SUM(Start:End!ZF148)","v":0},{"$f":"-SUM(Start:End!ZG148)","v":0},{"$f":"-SUM(Start:End!ZH148)","v":0},{"$f":"-SUM(Start:End!ZI148)","v":0},{"$f":"-SUM(Start:End!ZJ148)","v":0},{"$f":"-SUM(Start:End!ZK148)","v":0},{"$f":"-SUM(Start:End!ZL148)","v":0},{"$f":"-SUM(Start:End!ZM148)","v":0},{"$f":"-SUM(Start:End!ZN148)","v":0},{"$f":"-SUM(Start:End!ZO148)","v":0},{"$f":"-SUM(Start:End!ZP148)","v":0},{"$f":"-SUM(Start:End!ZQ148)","v":0},{"$f":"-SUM(Start:End!ZR148)","v":0},{"$f":"-SUM(Start:End!ZS148)","v":0},{"$f":"-SUM(Start:End!ZT148)","v":0},{"$f":"-SUM(Start:End!ZU148)","v":0},{"$f":"-SUM(Start:End!ZV148)","v":0},{"$f":"-SUM(Start:End!ZW148)","v":0},{"$f":"-SUM(Start:End!ZX148)","v":0},{"$f":"-SUM(Start:End!ZY148)","v":0},{"$f":"-SUM(Start:End!ZZ148)","v":0},{"$f":"-SUM(Start:End!AAA148)","v":0},{"$f":"-SUM(Start:End!AAB148)","v":0},{"$f":"-SUM(Start:End!AAC148)","v":0},{"$f":"-SUM(Start:End!AAD148)","v":0},{"$f":"-SUM(Start:End!AAE148)","v":0},{"$f":"-SUM(Start:End!AAF148)","v":0},{"$f":"-SUM(Start:End!AAG148)","v":0},{"$f":"-SUM(Start:End!AAH148)","v":0},{"$f":"-SUM(Start:End!AAI148)","v":0},{"$f":"-SUM(Start:End!AAJ148)","v":0},{"$f":"-SUM(Start:End!AAK148)","v":0},{"$f":"-SUM(Start:End!AAL148)","v":0},{"$f":"-SUM(Start:End!AAM148)","v":0},{"$f":"-SUM(Start:End!AAN148)","v":0},{"$f":"-SUM(Start:End!AAO148)","v":0},{"$f":"-SUM(Start:End!AAP148)","v":0},{"$f":"-SUM(Start:End!AAQ148)","v":0},{"$f":"-SUM(Start:End!AAR148)","v":0},{"$f":"-SUM(Start:End!AAS148)","v":0},{"$f":"-SUM(Start:End!AAT148)","v":0},{"$f":"-SUM(Start:End!AAU148)","v":0},{"$f":"-SUM(Start:End!AAV148)","v":0},{"$f":"-SUM(Start:End!AAW148)","v":0},{"$f":"-SUM(Start:End!AAX148)","v":0},{"$f":"-SUM(Start:End!AAY148)","v":0},{"$f":"-SUM(Start:End!AAZ148)","v":0},{"$f":"-SUM(Start:End!ABA148)","v":0},{"$f":"-SUM(Start:End!ABB148)","v":0},{"$f":"-SUM(Start:End!ABC148)","v":0},{"$f":"-SUM(Start:End!ABD148)","v":0},{"$f":"-SUM(Start:End!ABE148)","v":0},{"$f":"-SUM(Start:End!ABF148)","v":0},{"$f":"-SUM(Start:End!ABG148)","v":0},{"$f":"-SUM(Start:End!ABH148)","v":0},{"$f":"-SUM(Start:End!ABI148)","v":0},{"$f":"-SUM(Start:End!ABJ148)","v":0},{"$f":"-SUM(Start:End!ABK148)","v":0},{"$f":"-SUM(Start:End!ABL148)","v":0},{"$f":"-SUM(Start:End!ABM148)","v":0},{"$f":"-SUM(Start:End!ABN148)","v":0},{"$f":"-SUM(Start:End!ABO148)","v":0},{"$f":"-SUM(Start:End!ABP148)","v":0},{"$f":"-SUM(Start:End!ABQ148)","v":0},{"$f":"-SUM(Start:End!ABR148)","v":0},{"$f":"-SUM(Start:End!ABS148)","v":0},{"$f":"-SUM(Start:End!ABT148)","v":0},{"$f":"-SUM(Start:End!ABU148)","v":0},{"$f":"-SUM(Start:End!ABV148)","v":0},{"$f":"-SUM(Start:End!ABW148)","v":0},{"$f":"-SUM(Start:End!ABX148)","v":0},{"$f":"-SUM(Start:End!ABY148)","v":0},{"$f":"-SUM(Start:End!ABZ148)","v":0}]
[null,null,null,"Investing Cash Flow",null,null,null,null,null,null,{"$f":"SUM(K33:K35)","v":-79072.927967926458},{"$f":"SUM(L33:L35)","v":-72210.861141247806},-72403.423437624471,-72596.499233458133,-72790.089898080681,-72984.196804475563,0,0,0,0,0,-49097.43640239269,-37908.704274850817,-38009.794152917093,-38111.153603991537,-38212.78334693551,-38314.684102527339,-38416.856593467412,-38519.301544383328,-38622.019681835016,-38725.011734319909,-38828.278432278094,-38931.820508097502,-39035.638696119095,-39139.733732642082,-39244.106355929129,-78945.729941017824,-74559.279252720997,-74758.103997394908,-35293.071390401768,-35387.186247442842,-35481.552077436019,-35576.169549642516,-35671.039335108231,0,0,0,0,0,0,0,-102041.24430376338,-89160.998873698933,-89398.761537362123,-89637.15823479509,-89876.190656754537,-90115.860498505892,-90356.169459835233,-90597.119245061462,-90838.711563048302,0,0,0,-88592.502946016553,-70236.246674522714,-70423.543332321438,-70611.339447874299,-70799.636353068621,-70988.435383343472,-71177.737877699052,-71367.545178706263,-95445.697686210231,-93240.951921584114,-93489.594460041684,-93738.900045268456,{"$f":"SUM(BX33:BX35)","v":-93988.87044538917},-94239.507433243547,-94490.812786398863,-72904.338920612761,0,0,0,0,0,0,0,0,-32648.090375832446,-27723.425210699188,-27797.354344594387,-27871.48062284664,-27945.804571174231,-28020.32671669736,-28095.047587941888,-28169.967714843067,-28245.087628749316,-28320.407862425978,-89508.007403855372,-47810.024366072867,-47937.517764382399,-48065.351145087414,-48193.525414807649,-48322.041482580469,-48450.900259867354,-48580.102660560333,-48709.649600988494,-48839.541999924462,-96566.772450257922,-93227.292171791618,-93475.898284249721,-93725.167346341055,-93975.101125931295,-49626.20278300366,-49758.539323758341,0,0,0,0,0,-67393.411320197032,-56429.715763520522,-56580.195005556583,-56731.075525571396,-56882.358393639588,-57034.044682689295,-57186.135468509798,-57338.631829759157,-57491.534847971852,-57644.845607566444,-57798.565195853284,-57952.694703042223,0,0,-90974.661596258287,-70242.59909759002,-70429.912695183593,-70617.725795704086,-70806.039731159297,-70994.855837109048,{"$f":"SUM(EJ33:EJ35)","v":-71184.175452674681},-71373.999920548478,-71564.330587003278,-71755.168801901949,-71946.515918707024,-156989.02894050354,-147557.01070499825,-147950.49606687826,-148345.03072305658,-148740.61747165141,-149137.25911824248,-149534.95847589112,-76437.941432374777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV33:GV35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH33: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,{"$f":"SUM(LT33:LT35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF33: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,{"$f":"SUM(QR33:QR35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD33: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,{"$f":"SUM(VP33:VP35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB33: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,{"$f":"SUM(AAN33:AAN35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Financing Cash Flow"]
[null,null,null,"Debt Issued",{"$f":"ROW('Template Model'!D153)","v":153},{"$f":"SUM(Start:End!F153)","v":9.6},{"$f":"_xlfn.FORMULATEXT(F39)","v":"=SUM(Start:End!F153)"},null,null,null,{"$f":"SUM(Start:End!K153)","v":63258.342374341169},{"$f":"SUM(Start:End!L153)","v":57768.688912998245},{"$f":"SUM(Start:End!M153)","v":57922.738750099583},{"$f":"SUM(Start:End!N153)","v":58077.199386766508},{"$f":"SUM(Start:End!O153)","v":58232.07191846455},{"$f":"SUM(Start:End!P153)","v":58387.357443580455},{"$f":"SUM(Start:End!Q153)","v":0},{"$f":"SUM(Start:End!R153)","v":0},{"$f":"SUM(Start:End!S153)","v":0},{"$f":"SUM(Start:End!T153)","v":0},{"$f":"SUM(Start:End!U153)","v":0},{"$f":"SUM(Start:End!V153)","v":39277.949121914156},{"$f":"SUM(Start:End!W153)","v":30326.963419880656},{"$f":"SUM(Start:End!X153)","v":30407.835322333674},{"$f":"SUM(Start:End!Y153)","v":30488.922883193231},{"$f":"SUM(Start:End!Z153)","v":30570.226677548409},{"$f":"SUM(Start:End!AA153)","v":30651.747282021872},{"$f":"SUM(Start:End!AB153)","v":30733.485274773931},{"$f":"SUM(Start:End!AC153)","v":30815.441235506663},{"$f":"SUM(Start:End!AD153)","v":30897.615745468014},{"$f":"SUM(Start:End!AE153)","v":30980.009387455928},{"$f":"SUM(Start:End!AF153)","v":31062.622745822475},{"$f":"SUM(Start:End!AG153)","v":31145.456406478002},{"$f":"SUM(Start:End!AH153)","v":31228.510956895276},{"$f":"SUM(Start:End!AI153)","v":31311.786986113668},{"$f":"SUM(Start:End!AJ153)","v":31395.285084743304},{"$f":"SUM(Start:End!AK153)","v":63156.583952814253},{"$f":"SUM(Start:End!AL153)","v":59647.423402176792},{"$f":"SUM(Start:End!AM153)","v":59806.483197915935},{"$f":"SUM(Start:End!AN153)","v":28234.457112321415},{"$f":"SUM(Start:End!AO153)","v":28309.748997954273},{"$f":"SUM(Start:End!AP153)","v":28385.241661948818},{"$f":"SUM(Start:End!AQ153)","v":28460.935639714015},{"$f":"SUM(Start:End!AR153)","v":28536.831468086588},{"$f":"SUM(Start:End!AS153)","v":0},{"$f":"SUM(Start:End!AT153)","v":0},{"$f":"SUM(Start:End!AU153)","v":0},{"$f":"SUM(Start:End!AV153)","v":0},{"$f":"SUM(Start:End!AW153)","v":0},{"$f":"SUM(Start:End!AX153)","v":0},{"$f":"SUM(Start:End!AY153)","v":0},{"$f":"SUM(Start:End!AZ153)","v":81632.995443010703},{"$f":"SUM(Start:End!BA153)","v":71328.799098959149},{"$f":"SUM(Start:End!BB153)","v":71519.009229889707},{"$f":"SUM(Start:End!BC153)","v":71709.726587836078},{"$f":"SUM(Start:End!BD153)","v":71900.952525403627},{"$f":"SUM(Start:End!BE153)","v":72092.688398804719},{"$f":"SUM(Start:End!BF153)","v":72284.93556786819},{"$f":"SUM(Start:End!BG153)","v":72477.695396049166},{"$f":"SUM(Start:End!BH153)","v":72670.969250438648},{"$f":"SUM(Start:End!BI153)","v":0},{"$f":"SUM(Start:End!BJ153)","v":0},{"$f":"SUM(Start:End!BK153)","v":0},{"$f":"SUM(Start:End!BL153)","v":70874.002356813246},{"$f":"SUM(Start:End!BM153)","v":56188.997339618174},{"$f":"SUM(Start:End!BN153)","v":56338.834665857154},{"$f":"SUM(Start:End!BO153)","v":56489.071558299445},{"$f":"SUM(Start:End!BP153)","v":56639.709082454901},{"$f":"SUM(Start:End!BQ153)","v":56790.748306674781},{"$f":"SUM(Start:End!BR153)","v":56942.190302159244},{"$f":"SUM(Start:End!BS153)","v":57094.036142965015},{"$f":"SUM(Start:End!BT153)","v":76356.558148968179},{"$f":"SUM(Start:End!BU153)","v":74592.761537267317},{"$f":"SUM(Start:End!BV153)","v":74791.675568033359},{"$f":"SUM(Start:End!BW153)","v":74991.120036214779},{"$f":"SUM(Start:End!BX153)","v":75191.096356311347},{"$f":"SUM(Start:End!BY153)","v":75391.605946594849},{"$f":"SUM(Start:End!BZ153)","v":75592.650229119099},{"$f":"SUM(Start:End!CA153)","v":58323.47113649021},{"$f":"SUM(Start:End!CB153)","v":0},{"$f":"SUM(Start:End!CC153)","v":0},{"$f":"SUM(Start:End!CD153)","v":0},{"$f":"SUM(Start:End!CE153)","v":0},{"$f":"SUM(Start:End!CF153)","v":0},{"$f":"SUM(Start:End!CG153)","v":0},{"$f":"SUM(Start:End!CH153)","v":0},{"$f":"SUM(Start:End!CI153)","v":0},{"$f":"SUM(Start:End!CJ153)","v":26118.472300665959},{"$f":"SUM(Start:End!CK153)","v":22178.74016855935},{"$f":"SUM(Start:End!CL153)","v":22237.88347567551},{"$f":"SUM(Start:End!CM153)","v":22297.184498277315},{"$f":"SUM(Start:End!CN153)","v":22356.643656939385},{"$f":"SUM(Start:End!CO153)","v":22416.261373357891},{"$f":"SUM(Start:End!CP153)","v":22476.038070353512},{"$f":"SUM(Start:End!CQ153)","v":22535.974171874455},{"$f":"SUM(Start:End!CR153)","v":22596.070102999453},{"$f":"SUM(Start:End!CS153)","v":22656.326289940786},{"$f":"SUM(Start:End!CT153)","v":71606.405923084298},{"$f":"SUM(Start:End!CU153)","v":38248.019492858293},{"$f":"SUM(Start:End!CV153)","v":38350.014211505921},{"$f":"SUM(Start:End!CW153)","v":38452.280916069933},{"$f":"SUM(Start:End!CX153)","v":38554.820331846124},{"$f":"SUM(Start:End!CY153)","v":38657.633186064377},{"$f":"SUM(Start:End!CZ153)","v":38760.720207893886},{"$f":"SUM(Start:End!DA153)","v":38864.082128448266},{"$f":"SUM(Start:End!DB153)","v":38967.719680790797},{"$f":"SUM(Start:End!DC153)","v":39071.633599939574},{"$f":"SUM(Start:End!DD153)","v":77253.417960206352},{"$f":"SUM(Start:End!DE153)","v":74581.833737433306},{"$f":"SUM(Start:End!DF153)","v":74780.718627399794},{"$f":"SUM(Start:End!DG153)","v":74980.133877072862},{"$f":"SUM(Start:End!DH153)","v":75180.080900745044},{"$f":"SUM(Start:End!DI153)","v":39700.962226402931},{"$f":"SUM(Start:End!DJ153)","v":39806.831459006673},{"$f":"SUM(Start:End!DK153)","v":0},{"$f":"SUM(Start:End!DL153)","v":0},{"$f":"SUM(Start:End!DM153)","v":0},{"$f":"SUM(Start:End!DN153)","v":0},{"$f":"SUM(Start:End!DO153)","v":0},{"$f":"SUM(Start:End!DP153)","v":53914.72905615763},{"$f":"SUM(Start:End!DQ153)","v":45143.772610816421},{"$f":"SUM(Start:End!DR153)","v":45264.156004445271},{"$f":"SUM(Start:End!DS153)","v":45384.860420457117},{"$f":"SUM(Start:End!DT153)","v":45505.88671491167},{"$f":"SUM(Start:End!DU153)","v":45627.23574615144},{"$f":"SUM(Start:End!DV153)","v":45748.908374807841},{"$f":"SUM(Start:End!DW153)","v":45870.905463807328},{"$f":"SUM(Start:End!DX153)","v":45993.227878377482},{"$f":"SUM(Start:End!DY153)","v":46115.876486053159},{"$f":"SUM(Start:End!DZ153)","v":46238.852156682631},{"$f":"SUM(Start:End!EA153)","v":46362.15576243378},{"$f":"SUM(Start:End!EB153)","v":0},{"$f":"SUM(Start:End!EC153)","v":0},{"$f":"SUM(Start:End!ED153)","v":72779.729277006627},{"$f":"SUM(Start:End!EE153)","v":56194.079278072022},{"$f":"SUM(Start:End!EF153)","v":56343.930156146875},{"$f":"SUM(Start:End!EG153)","v":56494.180636563273},{"$f":"SUM(Start:End!EH153)","v":56644.831784927439},{"$f":"SUM(Start:End!EI153)","v":56795.884669687242},{"$f":"SUM(Start:End!EJ153)","v":56947.340362139745},{"$f":"SUM(Start:End!EK153)","v":57099.199936438788},{"$f":"SUM(Start:End!EL153)","v":57251.464469602623},{"$f":"SUM(Start:End!EM153)","v":57404.135041521564},{"$f":"SUM(Start:End!EN153)","v":57557.212734965622},{"$f":"SUM(Start:End!EO153)","v":125591.22315240283},{"$f":"SUM(Start:End!EP153)","v":118045.6085639986},{"$f":"SUM(Start:End!EQ153)","v":118360.39685350261},{"$f":"SUM(Start:End!ER153)","v":118676.02457844527},{"$f":"SUM(Start:End!ES153)","v":118992.49397732114},{"$f":"SUM(Start:End!ET153)","v":119309.80729459399},{"$f":"SUM(Start:End!EU153)","v":119627.96678071289},{"$f":"SUM(Start:End!EV153)","v":61150.353145899826},{"$f":"SUM(Start:End!EW153)","v":0},{"$f":"SUM(Start:End!EX153)","v":0},{"$f":"SUM(Start:End!EY153)","v":0},{"$f":"SUM(Start:End!EZ153)","v":0},{"$f":"SUM(Start:End!FA153)","v":0},{"$f":"SUM(Start:End!FB153)","v":0},{"$f":"SUM(Start:End!FC153)","v":0},{"$f":"SUM(Start:End!FD153)","v":0},{"$f":"SUM(Start:End!FE153)","v":0},{"$f":"SUM(Start:End!FF153)","v":0},{"$f":"SUM(Start:End!FG153)","v":0},{"$f":"SUM(Start:End!FH153)","v":0},{"$f":"SUM(Start:End!FI153)","v":0},{"$f":"SUM(Start:End!FJ153)","v":0},{"$f":"SUM(Start:End!FK153)","v":0},{"$f":"SUM(Start:End!FL153)","v":0},{"$f":"SUM(Start:End!FM153)","v":0},{"$f":"SUM(Start:End!FN153)","v":0},{"$f":"SUM(Start:End!FO153)","v":0},{"$f":"SUM(Start:End!FP153)","v":0},{"$f":"SUM(Start:End!FQ153)","v":0},{"$f":"SUM(Start:End!FR153)","v":0},{"$f":"SUM(Start:End!FS153)","v":0},{"$f":"SUM(Start:End!FT153)","v":0},{"$f":"SUM(Start:End!FU153)","v":0},{"$f":"SUM(Start:End!FV153)","v":0},{"$f":"SUM(Start:End!FW153)","v":0},{"$f":"SUM(Start:End!FX153)","v":0},{"$f":"SUM(Start:End!FY153)","v":0},{"$f":"SUM(Start:End!FZ153)","v":0},{"$f":"SUM(Start:End!GA153)","v":0},{"$f":"SUM(Start:End!GB153)","v":0},{"$f":"SUM(Start:End!GC153)","v":0},{"$f":"SUM(Start:End!GD153)","v":0},{"$f":"SUM(Start:End!GE153)","v":0},{"$f":"SUM(Start:End!GF153)","v":0},{"$f":"SUM(Start:End!GG153)","v":0},{"$f":"SUM(Start:End!GH153)","v":0},{"$f":"SUM(Start:End!GI153)","v":0},{"$f":"SUM(Start:End!GJ153)","v":0},{"$f":"SUM(Start:End!GK153)","v":0},{"$f":"SUM(Start:End!GL153)","v":0},{"$f":"SUM(Start:End!GM153)","v":0},{"$f":"SUM(Start:End!GN153)","v":0},{"$f":"SUM(Start:End!GO153)","v":0},{"$f":"SUM(Start:End!GP153)","v":0},{"$f":"SUM(Start:End!GQ153)","v":0},{"$f":"SUM(Start:End!GR153)","v":0},{"$f":"SUM(Start:End!GS153)","v":0},{"$f":"SUM(Start:End!GT153)","v":0},{"$f":"SUM(Start:End!GU153)","v":0},{"$f":"SUM(Start:End!GV153)","v":0},{"$f":"SUM(Start:End!GW153)","v":0},{"$f":"SUM(Start:End!GX153)","v":0},{"$f":"SUM(Start:End!GY153)","v":0},{"$f":"SUM(Start:End!GZ153)","v":0},{"$f":"SUM(Start:End!HA153)","v":0},{"$f":"SUM(Start:End!HB153)","v":0},{"$f":"SUM(Start:End!HC153)","v":0},{"$f":"SUM(Start:End!HD153)","v":0},{"$f":"SUM(Start:End!HE153)","v":0},{"$f":"SUM(Start:End!HF153)","v":0},{"$f":"SUM(Start:End!HG153)","v":0},{"$f":"SUM(Start:End!HH153)","v":0},{"$f":"SUM(Start:End!HI153)","v":0},{"$f":"SUM(Start:End!HJ153)","v":0},{"$f":"SUM(Start:End!HK153)","v":0},{"$f":"SUM(Start:End!HL153)","v":0},{"$f":"SUM(Start:End!HM153)","v":0},{"$f":"SUM(Start:End!HN153)","v":0},{"$f":"SUM(Start:End!HO153)","v":0},{"$f":"SUM(Start:End!HP153)","v":0},{"$f":"SUM(Start:End!HQ153)","v":0},{"$f":"SUM(Start:End!HR153)","v":0},{"$f":"SUM(Start:End!HS153)","v":0},{"$f":"SUM(Start:End!HT153)","v":0},{"$f":"SUM(Start:End!HU153)","v":0},{"$f":"SUM(Start:End!HV153)","v":0},{"$f":"SUM(Start:End!HW153)","v":0},{"$f":"SUM(Start:End!HX153)","v":0},{"$f":"SUM(Start:End!HY153)","v":0},{"$f":"SUM(Start:End!HZ153)","v":0},{"$f":"SUM(Start:End!IA153)","v":0},{"$f":"SUM(Start:End!IB153)","v":0},{"$f":"SUM(Start:End!IC153)","v":0},{"$f":"SUM(Start:End!ID153)","v":0},{"$f":"SUM(Start:End!IE153)","v":0},{"$f":"SUM(Start:End!IF153)","v":0},{"$f":"SUM(Start:End!IG153)","v":0},{"$f":"SUM(Start:End!IH153)","v":0},{"$f":"SUM(Start:End!II153)","v":0},{"$f":"SUM(Start:End!IJ153)","v":0},{"$f":"SUM(Start:End!IK153)","v":0},{"$f":"SUM(Start:End!IL153)","v":0},{"$f":"SUM(Start:End!IM153)","v":0},{"$f":"SUM(Start:End!IN153)","v":0},{"$f":"SUM(Start:End!IO153)","v":0},{"$f":"SUM(Start:End!IP153)","v":0},{"$f":"SUM(Start:End!IQ153)","v":0},{"$f":"SUM(Start:End!IR153)","v":0},{"$f":"SUM(Start:End!IS153)","v":0},{"$f":"SUM(Start:End!IT153)","v":0},{"$f":"SUM(Start:End!IU153)","v":0},{"$f":"SUM(Start:End!IV153)","v":0},{"$f":"SUM(Start:End!IW153)","v":0},{"$f":"SUM(Start:End!IX153)","v":0},{"$f":"SUM(Start:End!IY153)","v":0},{"$f":"SUM(Start:End!IZ153)","v":0},{"$f":"SUM(Start:End!JA153)","v":0},{"$f":"SUM(Start:End!JB153)","v":0},{"$f":"SUM(Start:End!JC153)","v":0},{"$f":"SUM(Start:End!JD153)","v":0},{"$f":"SUM(Start:End!JE153)","v":0},{"$f":"SUM(Start:End!JF153)","v":0},{"$f":"SUM(Start:End!JG153)","v":0},{"$f":"SUM(Start:End!JH153)","v":0},{"$f":"SUM(Start:End!JI153)","v":0},{"$f":"SUM(Start:End!JJ153)","v":0},{"$f":"SUM(Start:End!JK153)","v":0},{"$f":"SUM(Start:End!JL153)","v":0},{"$f":"SUM(Start:End!JM153)","v":0},{"$f":"SUM(Start:End!JN153)","v":0},{"$f":"SUM(Start:End!JO153)","v":0},{"$f":"SUM(Start:End!JP153)","v":0},{"$f":"SUM(Start:End!JQ153)","v":0},{"$f":"SUM(Start:End!JR153)","v":0},{"$f":"SUM(Start:End!JS153)","v":0},{"$f":"SUM(Start:End!JT153)","v":0},{"$f":"SUM(Start:End!JU153)","v":0},{"$f":"SUM(Start:End!JV153)","v":0},{"$f":"SUM(Start:End!JW153)","v":0},{"$f":"SUM(Start:End!JX153)","v":0},{"$f":"SUM(Start:End!JY153)","v":0},{"$f":"SUM(Start:End!JZ153)","v":0},{"$f":"SUM(Start:End!KA153)","v":0},{"$f":"SUM(Start:End!KB153)","v":0},{"$f":"SUM(Start:End!KC153)","v":0},{"$f":"SUM(Start:End!KD153)","v":0},{"$f":"SUM(Start:End!KE153)","v":0},{"$f":"SUM(Start:End!KF153)","v":0},{"$f":"SUM(Start:End!KG153)","v":0},{"$f":"SUM(Start:End!KH153)","v":0},{"$f":"SUM(Start:End!KI153)","v":0},{"$f":"SUM(Start:End!KJ153)","v":0},{"$f":"SUM(Start:End!KK153)","v":0},{"$f":"SUM(Start:End!KL153)","v":0},{"$f":"SUM(Start:End!KM153)","v":0},{"$f":"SUM(Start:End!KN153)","v":0},{"$f":"SUM(Start:End!KO153)","v":0},{"$f":"SUM(Start:End!KP153)","v":0},{"$f":"SUM(Start:End!KQ153)","v":0},{"$f":"SUM(Start:End!KR153)","v":0},{"$f":"SUM(Start:End!KS153)","v":0},{"$f":"SUM(Start:End!KT153)","v":0},{"$f":"SUM(Start:End!KU153)","v":0},{"$f":"SUM(Start:End!KV153)","v":0},{"$f":"SUM(Start:End!KW153)","v":0},{"$f":"SUM(Start:End!KX153)","v":0},{"$f":"SUM(Start:End!KY153)","v":0},{"$f":"SUM(Start:End!KZ153)","v":0},{"$f":"SUM(Start:End!LA153)","v":0},{"$f":"SUM(Start:End!LB153)","v":0},{"$f":"SUM(Start:End!LC153)","v":0},{"$f":"SUM(Start:End!LD153)","v":0},{"$f":"SUM(Start:End!LE153)","v":0},{"$f":"SUM(Start:End!LF153)","v":0},{"$f":"SUM(Start:End!LG153)","v":0},{"$f":"SUM(Start:End!LH153)","v":0},{"$f":"SUM(Start:End!LI153)","v":0},{"$f":"SUM(Start:End!LJ153)","v":0},{"$f":"SUM(Start:End!LK153)","v":0},{"$f":"SUM(Start:End!LL153)","v":0},{"$f":"SUM(Start:End!LM153)","v":0},{"$f":"SUM(Start:End!LN153)","v":0},{"$f":"SUM(Start:End!LO153)","v":0},{"$f":"SUM(Start:End!LP153)","v":0},{"$f":"SUM(Start:End!LQ153)","v":0},{"$f":"SUM(Start:End!LR153)","v":0},{"$f":"SUM(Start:End!LS153)","v":0},{"$f":"SUM(Start:End!LT153)","v":0},{"$f":"SUM(Start:End!LU153)","v":0},{"$f":"SUM(Start:End!LV153)","v":0},{"$f":"SUM(Start:End!LW153)","v":0},{"$f":"SUM(Start:End!LX153)","v":0},{"$f":"SUM(Start:End!LY153)","v":0},{"$f":"SUM(Start:End!LZ153)","v":0},{"$f":"SUM(Start:End!MA153)","v":0},{"$f":"SUM(Start:End!MB153)","v":0},{"$f":"SUM(Start:End!MC153)","v":0},{"$f":"SUM(Start:End!MD153)","v":0},{"$f":"SUM(Start:End!ME153)","v":0},{"$f":"SUM(Start:End!MF153)","v":0},{"$f":"SUM(Start:End!MG153)","v":0},{"$f":"SUM(Start:End!MH153)","v":0},{"$f":"SUM(Start:End!MI153)","v":0},{"$f":"SUM(Start:End!MJ153)","v":0},{"$f":"SUM(Start:End!MK153)","v":0},{"$f":"SUM(Start:End!ML153)","v":0},{"$f":"SUM(Start:End!MM153)","v":0},{"$f":"SUM(Start:End!MN153)","v":0},{"$f":"SUM(Start:End!MO153)","v":0},{"$f":"SUM(Start:End!MP153)","v":0},{"$f":"SUM(Start:End!MQ153)","v":0},{"$f":"SUM(Start:End!MR153)","v":0},{"$f":"SUM(Start:End!MS153)","v":0},{"$f":"SUM(Start:End!MT153)","v":0},{"$f":"SUM(Start:End!MU153)","v":0},{"$f":"SUM(Start:End!MV153)","v":0},{"$f":"SUM(Start:End!MW153)","v":0},{"$f":"SUM(Start:End!MX153)","v":0},{"$f":"SUM(Start:End!MY153)","v":0},{"$f":"SUM(Start:End!MZ153)","v":0},{"$f":"SUM(Start:End!NA153)","v":0},{"$f":"SUM(Start:End!NB153)","v":0},{"$f":"SUM(Start:End!NC153)","v":0},{"$f":"SUM(Start:End!ND153)","v":0},{"$f":"SUM(Start:End!NE153)","v":0},{"$f":"SUM(Start:End!NF153)","v":0},{"$f":"SUM(Start:End!NG153)","v":0},{"$f":"SUM(Start:End!NH153)","v":0},{"$f":"SUM(Start:End!NI153)","v":0},{"$f":"SUM(Start:End!NJ153)","v":0},{"$f":"SUM(Start:End!NK153)","v":0},{"$f":"SUM(Start:End!NL153)","v":0},{"$f":"SUM(Start:End!NM153)","v":0},{"$f":"SUM(Start:End!NN153)","v":0},{"$f":"SUM(Start:End!NO153)","v":0},{"$f":"SUM(Start:End!NP153)","v":0},{"$f":"SUM(Start:End!NQ153)","v":0},{"$f":"SUM(Start:End!NR153)","v":0},{"$f":"SUM(Start:End!NS153)","v":0},{"$f":"SUM(Start:End!NT153)","v":0},{"$f":"SUM(Start:End!NU153)","v":0},{"$f":"SUM(Start:End!NV153)","v":0},{"$f":"SUM(Start:End!NW153)","v":0},{"$f":"SUM(Start:End!NX153)","v":0},{"$f":"SUM(Start:End!NY153)","v":0},{"$f":"SUM(Start:End!NZ153)","v":0},{"$f":"SUM(Start:End!OA153)","v":0},{"$f":"SUM(Start:End!OB153)","v":0},{"$f":"SUM(Start:End!OC153)","v":0},{"$f":"SUM(Start:End!OD153)","v":0},{"$f":"SUM(Start:End!OE153)","v":0},{"$f":"SUM(Start:End!OF153)","v":0},{"$f":"SUM(Start:End!OG153)","v":0},{"$f":"SUM(Start:End!OH153)","v":0},{"$f":"SUM(Start:End!OI153)","v":0},{"$f":"SUM(Start:End!OJ153)","v":0},{"$f":"SUM(Start:End!OK153)","v":0},{"$f":"SUM(Start:End!OL153)","v":0},{"$f":"SUM(Start:End!OM153)","v":0},{"$f":"SUM(Start:End!ON153)","v":0},{"$f":"SUM(Start:End!OO153)","v":0},{"$f":"SUM(Start:End!OP153)","v":0},{"$f":"SUM(Start:End!OQ153)","v":0},{"$f":"SUM(Start:End!OR153)","v":0},{"$f":"SUM(Start:End!OS153)","v":0},{"$f":"SUM(Start:End!OT153)","v":0},{"$f":"SUM(Start:End!OU153)","v":0},{"$f":"SUM(Start:End!OV153)","v":0},{"$f":"SUM(Start:End!OW153)","v":0},{"$f":"SUM(Start:End!OX153)","v":0},{"$f":"SUM(Start:End!OY153)","v":0},{"$f":"SUM(Start:End!OZ153)","v":0},{"$f":"SUM(Start:End!PA153)","v":0},{"$f":"SUM(Start:End!PB153)","v":0},{"$f":"SUM(Start:End!PC153)","v":0},{"$f":"SUM(Start:End!PD153)","v":0},{"$f":"SUM(Start:End!PE153)","v":0},{"$f":"SUM(Start:End!PF153)","v":0},{"$f":"SUM(Start:End!PG153)","v":0},{"$f":"SUM(Start:End!PH153)","v":0},{"$f":"SUM(Start:End!PI153)","v":0},{"$f":"SUM(Start:End!PJ153)","v":0},{"$f":"SUM(Start:End!PK153)","v":0},{"$f":"SUM(Start:End!PL153)","v":0},{"$f":"SUM(Start:End!PM153)","v":0},{"$f":"SUM(Start:End!PN153)","v":0},{"$f":"SUM(Start:End!PO153)","v":0},{"$f":"SUM(Start:End!PP153)","v":0},{"$f":"SUM(Start:End!PQ153)","v":0},{"$f":"SUM(Start:End!PR153)","v":0},{"$f":"SUM(Start:End!PS153)","v":0},{"$f":"SUM(Start:End!PT153)","v":0},{"$f":"SUM(Start:End!PU153)","v":0},{"$f":"SUM(Start:End!PV153)","v":0},{"$f":"SUM(Start:End!PW153)","v":0},{"$f":"SUM(Start:End!PX153)","v":0},{"$f":"SUM(Start:End!PY153)","v":0},{"$f":"SUM(Start:End!PZ153)","v":0},{"$f":"SUM(Start:End!QA153)","v":0},{"$f":"SUM(Start:End!QB153)","v":0},{"$f":"SUM(Start:End!QC153)","v":0},{"$f":"SUM(Start:End!QD153)","v":0},{"$f":"SUM(Start:End!QE153)","v":0},{"$f":"SUM(Start:End!QF153)","v":0},{"$f":"SUM(Start:End!QG153)","v":0},{"$f":"SUM(Start:End!QH153)","v":0},{"$f":"SUM(Start:End!QI153)","v":0},{"$f":"SUM(Start:End!QJ153)","v":0},{"$f":"SUM(Start:End!QK153)","v":0},{"$f":"SUM(Start:End!QL153)","v":0},{"$f":"SUM(Start:End!QM153)","v":0},{"$f":"SUM(Start:End!QN153)","v":0},{"$f":"SUM(Start:End!QO153)","v":0},{"$f":"SUM(Start:End!QP153)","v":0},{"$f":"SUM(Start:End!QQ153)","v":0},{"$f":"SUM(Start:End!QR153)","v":0},{"$f":"SUM(Start:End!QS153)","v":0},{"$f":"SUM(Start:End!QT153)","v":0},{"$f":"SUM(Start:End!QU153)","v":0},{"$f":"SUM(Start:End!QV153)","v":0},{"$f":"SUM(Start:End!QW153)","v":0},{"$f":"SUM(Start:End!QX153)","v":0},{"$f":"SUM(Start:End!QY153)","v":0},{"$f":"SUM(Start:End!QZ153)","v":0},{"$f":"SUM(Start:End!RA153)","v":0},{"$f":"SUM(Start:End!RB153)","v":0},{"$f":"SUM(Start:End!RC153)","v":0},{"$f":"SUM(Start:End!RD153)","v":0},{"$f":"SUM(Start:End!RE153)","v":0},{"$f":"SUM(Start:End!RF153)","v":0},{"$f":"SUM(Start:End!RG153)","v":0},{"$f":"SUM(Start:End!RH153)","v":0},{"$f":"SUM(Start:End!RI153)","v":0},{"$f":"SUM(Start:End!RJ153)","v":0},{"$f":"SUM(Start:End!RK153)","v":0},{"$f":"SUM(Start:End!RL153)","v":0},{"$f":"SUM(Start:End!RM153)","v":0},{"$f":"SUM(Start:End!RN153)","v":0},{"$f":"SUM(Start:End!RO153)","v":0},{"$f":"SUM(Start:End!RP153)","v":0},{"$f":"SUM(Start:End!RQ153)","v":0},{"$f":"SUM(Start:End!RR153)","v":0},{"$f":"SUM(Start:End!RS153)","v":0},{"$f":"SUM(Start:End!RT153)","v":0},{"$f":"SUM(Start:End!RU153)","v":0},{"$f":"SUM(Start:End!RV153)","v":0},{"$f":"SUM(Start:End!RW153)","v":0},{"$f":"SUM(Start:End!RX153)","v":0},{"$f":"SUM(Start:End!RY153)","v":0},{"$f":"SUM(Start:End!RZ153)","v":0},{"$f":"SUM(Start:End!SA153)","v":0},{"$f":"SUM(Start:End!SB153)","v":0},{"$f":"SUM(Start:End!SC153)","v":0},{"$f":"SUM(Start:End!SD153)","v":0},{"$f":"SUM(Start:End!SE153)","v":0},{"$f":"SUM(Start:End!SF153)","v":0},{"$f":"SUM(Start:End!SG153)","v":0},{"$f":"SUM(Start:End!SH153)","v":0},{"$f":"SUM(Start:End!SI153)","v":0},{"$f":"SUM(Start:End!SJ153)","v":0},{"$f":"SUM(Start:End!SK153)","v":0},{"$f":"SUM(Start:End!SL153)","v":0},{"$f":"SUM(Start:End!SM153)","v":0},{"$f":"SUM(Start:End!SN153)","v":0},{"$f":"SUM(Start:End!SO153)","v":0},{"$f":"SUM(Start:End!SP153)","v":0},{"$f":"SUM(Start:End!SQ153)","v":0},{"$f":"SUM(Start:End!SR153)","v":0},{"$f":"SUM(Start:End!SS153)","v":0},{"$f":"SUM(Start:End!ST153)","v":0},{"$f":"SUM(Start:End!SU153)","v":0},{"$f":"SUM(Start:End!SV153)","v":0},{"$f":"SUM(Start:End!SW153)","v":0},{"$f":"SUM(Start:End!SX153)","v":0},{"$f":"SUM(Start:End!SY153)","v":0},{"$f":"SUM(Start:End!SZ153)","v":0},{"$f":"SUM(Start:End!TA153)","v":0},{"$f":"SUM(Start:End!TB153)","v":0},{"$f":"SUM(Start:End!TC153)","v":0},{"$f":"SUM(Start:End!TD153)","v":0},{"$f":"SUM(Start:End!TE153)","v":0},{"$f":"SUM(Start:End!TF153)","v":0},{"$f":"SUM(Start:End!TG153)","v":0},{"$f":"SUM(Start:End!TH153)","v":0},{"$f":"SUM(Start:End!TI153)","v":0},{"$f":"SUM(Start:End!TJ153)","v":0},{"$f":"SUM(Start:End!TK153)","v":0},{"$f":"SUM(Start:End!TL153)","v":0},{"$f":"SUM(Start:End!TM153)","v":0},{"$f":"SUM(Start:End!TN153)","v":0},{"$f":"SUM(Start:End!TO153)","v":0},{"$f":"SUM(Start:End!TP153)","v":0},{"$f":"SUM(Start:End!TQ153)","v":0},{"$f":"SUM(Start:End!TR153)","v":0},{"$f":"SUM(Start:End!TS153)","v":0},{"$f":"SUM(Start:End!TT153)","v":0},{"$f":"SUM(Start:End!TU153)","v":0},{"$f":"SUM(Start:End!TV153)","v":0},{"$f":"SUM(Start:End!TW153)","v":0},{"$f":"SUM(Start:End!TX153)","v":0},{"$f":"SUM(Start:End!TY153)","v":0},{"$f":"SUM(Start:End!TZ153)","v":0},{"$f":"SUM(Start:End!UA153)","v":0},{"$f":"SUM(Start:End!UB153)","v":0},{"$f":"SUM(Start:End!UC153)","v":0},{"$f":"SUM(Start:End!UD153)","v":0},{"$f":"SUM(Start:End!UE153)","v":0},{"$f":"SUM(Start:End!UF153)","v":0},{"$f":"SUM(Start:End!UG153)","v":0},{"$f":"SUM(Start:End!UH153)","v":0},{"$f":"SUM(Start:End!UI153)","v":0},{"$f":"SUM(Start:End!UJ153)","v":0},{"$f":"SUM(Start:End!UK153)","v":0},{"$f":"SUM(Start:End!UL153)","v":0},{"$f":"SUM(Start:End!UM153)","v":0},{"$f":"SUM(Start:End!UN153)","v":0},{"$f":"SUM(Start:End!UO153)","v":0},{"$f":"SUM(Start:End!UP153)","v":0},{"$f":"SUM(Start:End!UQ153)","v":0},{"$f":"SUM(Start:End!UR153)","v":0},{"$f":"SUM(Start:End!US153)","v":0},{"$f":"SUM(Start:End!UT153)","v":0},{"$f":"SUM(Start:End!UU153)","v":0},{"$f":"SUM(Start:End!UV153)","v":0},{"$f":"SUM(Start:End!UW153)","v":0},{"$f":"SUM(Start:End!UX153)","v":0},{"$f":"SUM(Start:End!UY153)","v":0},{"$f":"SUM(Start:End!UZ153)","v":0},{"$f":"SUM(Start:End!VA153)","v":0},{"$f":"SUM(Start:End!VB153)","v":0},{"$f":"SUM(Start:End!VC153)","v":0},{"$f":"SUM(Start:End!VD153)","v":0},{"$f":"SUM(Start:End!VE153)","v":0},{"$f":"SUM(Start:End!VF153)","v":0},{"$f":"SUM(Start:End!VG153)","v":0},{"$f":"SUM(Start:End!VH153)","v":0},{"$f":"SUM(Start:End!VI153)","v":0},{"$f":"SUM(Start:End!VJ153)","v":0},{"$f":"SUM(Start:End!VK153)","v":0},{"$f":"SUM(Start:End!VL153)","v":0},{"$f":"SUM(Start:End!VM153)","v":0},{"$f":"SUM(Start:End!VN153)","v":0},{"$f":"SUM(Start:End!VO153)","v":0},{"$f":"SUM(Start:End!VP153)","v":0},{"$f":"SUM(Start:End!VQ153)","v":0},{"$f":"SUM(Start:End!VR153)","v":0},{"$f":"SUM(Start:End!VS153)","v":0},{"$f":"SUM(Start:End!VT153)","v":0},{"$f":"SUM(Start:End!VU153)","v":0},{"$f":"SUM(Start:End!VV153)","v":0},{"$f":"SUM(Start:End!VW153)","v":0},{"$f":"SUM(Start:End!VX153)","v":0},{"$f":"SUM(Start:End!VY153)","v":0},{"$f":"SUM(Start:End!VZ153)","v":0},{"$f":"SUM(Start:End!WA153)","v":0},{"$f":"SUM(Start:End!WB153)","v":0},{"$f":"SUM(Start:End!WC153)","v":0},{"$f":"SUM(Start:End!WD153)","v":0},{"$f":"SUM(Start:End!WE153)","v":0},{"$f":"SUM(Start:End!WF153)","v":0},{"$f":"SUM(Start:End!WG153)","v":0},{"$f":"SUM(Start:End!WH153)","v":0},{"$f":"SUM(Start:End!WI153)","v":0},{"$f":"SUM(Start:End!WJ153)","v":0},{"$f":"SUM(Start:End!WK153)","v":0},{"$f":"SUM(Start:End!WL153)","v":0},{"$f":"SUM(Start:End!WM153)","v":0},{"$f":"SUM(Start:End!WN153)","v":0},{"$f":"SUM(Start:End!WO153)","v":0},{"$f":"SUM(Start:End!WP153)","v":0},{"$f":"SUM(Start:End!WQ153)","v":0},{"$f":"SUM(Start:End!WR153)","v":0},{"$f":"SUM(Start:End!WS153)","v":0},{"$f":"SUM(Start:End!WT153)","v":0},{"$f":"SUM(Start:End!WU153)","v":0},{"$f":"SUM(Start:End!WV153)","v":0},{"$f":"SUM(Start:End!WW153)","v":0},{"$f":"SUM(Start:End!WX153)","v":0},{"$f":"SUM(Start:End!WY153)","v":0},{"$f":"SUM(Start:End!WZ153)","v":0},{"$f":"SUM(Start:End!XA153)","v":0},{"$f":"SUM(Start:End!XB153)","v":0},{"$f":"SUM(Start:End!XC153)","v":0},{"$f":"SUM(Start:End!XD153)","v":0},{"$f":"SUM(Start:End!XE153)","v":0},{"$f":"SUM(Start:End!XF153)","v":0},{"$f":"SUM(Start:End!XG153)","v":0},{"$f":"SUM(Start:End!XH153)","v":0},{"$f":"SUM(Start:End!XI153)","v":0},{"$f":"SUM(Start:End!XJ153)","v":0},{"$f":"SUM(Start:End!XK153)","v":0},{"$f":"SUM(Start:End!XL153)","v":0},{"$f":"SUM(Start:End!XM153)","v":0},{"$f":"SUM(Start:End!XN153)","v":0},{"$f":"SUM(Start:End!XO153)","v":0},{"$f":"SUM(Start:End!XP153)","v":0},{"$f":"SUM(Start:End!XQ153)","v":0},{"$f":"SUM(Start:End!XR153)","v":0},{"$f":"SUM(Start:End!XS153)","v":0},{"$f":"SUM(Start:End!XT153)","v":0},{"$f":"SUM(Start:End!XU153)","v":0},{"$f":"SUM(Start:End!XV153)","v":0},{"$f":"SUM(Start:End!XW153)","v":0},{"$f":"SUM(Start:End!XX153)","v":0},{"$f":"SUM(Start:End!XY153)","v":0},{"$f":"SUM(Start:End!XZ153)","v":0},{"$f":"SUM(Start:End!YA153)","v":0},{"$f":"SUM(Start:End!YB153)","v":0},{"$f":"SUM(Start:End!YC153)","v":0},{"$f":"SUM(Start:End!YD153)","v":0},{"$f":"SUM(Start:End!YE153)","v":0},{"$f":"SUM(Start:End!YF153)","v":0},{"$f":"SUM(Start:End!YG153)","v":0},{"$f":"SUM(Start:End!YH153)","v":0},{"$f":"SUM(Start:End!YI153)","v":0},{"$f":"SUM(Start:End!YJ153)","v":0},{"$f":"SUM(Start:End!YK153)","v":0},{"$f":"SUM(Start:End!YL153)","v":0},{"$f":"SUM(Start:End!YM153)","v":0},{"$f":"SUM(Start:End!YN153)","v":0},{"$f":"SUM(Start:End!YO153)","v":0},{"$f":"SUM(Start:End!YP153)","v":0},{"$f":"SUM(Start:End!YQ153)","v":0},{"$f":"SUM(Start:End!YR153)","v":0},{"$f":"SUM(Start:End!YS153)","v":0},{"$f":"SUM(Start:End!YT153)","v":0},{"$f":"SUM(Start:End!YU153)","v":0},{"$f":"SUM(Start:End!YV153)","v":0},{"$f":"SUM(Start:End!YW153)","v":0},{"$f":"SUM(Start:End!YX153)","v":0},{"$f":"SUM(Start:End!YY153)","v":0},{"$f":"SUM(Start:End!YZ153)","v":0},{"$f":"SUM(Start:End!ZA153)","v":0},{"$f":"SUM(Start:End!ZB153)","v":0},{"$f":"SUM(Start:End!ZC153)","v":0},{"$f":"SUM(Start:End!ZD153)","v":0},{"$f":"SUM(Start:End!ZE153)","v":0},{"$f":"SUM(Start:End!ZF153)","v":0},{"$f":"SUM(Start:End!ZG153)","v":0},{"$f":"SUM(Start:End!ZH153)","v":0},{"$f":"SUM(Start:End!ZI153)","v":0},{"$f":"SUM(Start:End!ZJ153)","v":0},{"$f":"SUM(Start:End!ZK153)","v":0},{"$f":"SUM(Start:End!ZL153)","v":0},{"$f":"SUM(Start:End!ZM153)","v":0},{"$f":"SUM(Start:End!ZN153)","v":0},{"$f":"SUM(Start:End!ZO153)","v":0},{"$f":"SUM(Start:End!ZP153)","v":0},{"$f":"SUM(Start:End!ZQ153)","v":0},{"$f":"SUM(Start:End!ZR153)","v":0},{"$f":"SUM(Start:End!ZS153)","v":0},{"$f":"SUM(Start:End!ZT153)","v":0},{"$f":"SUM(Start:End!ZU153)","v":0},{"$f":"SUM(Start:End!ZV153)","v":0},{"$f":"SUM(Start:End!ZW153)","v":0},{"$f":"SUM(Start:End!ZX153)","v":0},{"$f":"SUM(Start:End!ZY153)","v":0},{"$f":"SUM(Start:End!ZZ153)","v":0},{"$f":"SUM(Start:End!AAA153)","v":0},{"$f":"SUM(Start:End!AAB153)","v":0},{"$f":"SUM(Start:End!AAC153)","v":0},{"$f":"SUM(Start:End!AAD153)","v":0},{"$f":"SUM(Start:End!AAE153)","v":0},{"$f":"SUM(Start:End!AAF153)","v":0},{"$f":"SUM(Start:End!AAG153)","v":0},{"$f":"SUM(Start:End!AAH153)","v":0},{"$f":"SUM(Start:End!AAI153)","v":0},{"$f":"SUM(Start:End!AAJ153)","v":0},{"$f":"SUM(Start:End!AAK153)","v":0},{"$f":"SUM(Start:End!AAL153)","v":0},{"$f":"SUM(Start:End!AAM153)","v":0},{"$f":"SUM(Start:End!AAN153)","v":0},{"$f":"SUM(Start:End!AAO153)","v":0},{"$f":"SUM(Start:End!AAP153)","v":0},{"$f":"SUM(Start:End!AAQ153)","v":0},{"$f":"SUM(Start:End!AAR153)","v":0},{"$f":"SUM(Start:End!AAS153)","v":0},{"$f":"SUM(Start:End!AAT153)","v":0},{"$f":"SUM(Start:End!AAU153)","v":0},{"$f":"SUM(Start:End!AAV153)","v":0},{"$f":"SUM(Start:End!AAW153)","v":0},{"$f":"SUM(Start:End!AAX153)","v":0},{"$f":"SUM(Start:End!AAY153)","v":0},{"$f":"SUM(Start:End!AAZ153)","v":0},{"$f":"SUM(Start:End!ABA153)","v":0},{"$f":"SUM(Start:End!ABB153)","v":0},{"$f":"SUM(Start:End!ABC153)","v":0},{"$f":"SUM(Start:End!ABD153)","v":0},{"$f":"SUM(Start:End!ABE153)","v":0},{"$f":"SUM(Start:End!ABF153)","v":0},{"$f":"SUM(Start:End!ABG153)","v":0},{"$f":"SUM(Start:End!ABH153)","v":0},{"$f":"SUM(Start:End!ABI153)","v":0},{"$f":"SUM(Start:End!ABJ153)","v":0},{"$f":"SUM(Start:End!ABK153)","v":0},{"$f":"SUM(Start:End!ABL153)","v":0},{"$f":"SUM(Start:End!ABM153)","v":0},{"$f":"SUM(Start:End!ABN153)","v":0},{"$f":"SUM(Start:End!ABO153)","v":0},{"$f":"SUM(Start:End!ABP153)","v":0},{"$f":"SUM(Start:End!ABQ153)","v":0},{"$f":"SUM(Start:End!ABR153)","v":0},{"$f":"SUM(Start:End!ABS153)","v":0},{"$f":"SUM(Start:End!ABT153)","v":0},{"$f":"SUM(Start:End!ABU153)","v":0},{"$f":"SUM(Start:End!ABV153)","v":0},{"$f":"SUM(Start:End!ABW153)","v":0},{"$f":"SUM(Start:End!ABX153)","v":0},{"$f":"SUM(Start:End!ABY153)","v":0},{"$f":"SUM(Start:End!ABZ153)","v":0}]
[null,null,null,"Equity Issued",{"$f":"ROW('Template Model'!D154)","v":154},{"$f":"SUM(Start:End!F154)","v":0},{"$f":"_xlfn.FORMULATEXT(F40)","v":"=SUM(Start:End!F154)"},null,null,null,{"$f":"SUM(Start:End!K154)","v":15814.585593585289},{"$f":"SUM(Start:End!L154)","v":14442.172228249561},{"$f":"SUM(Start:End!M154)","v":14480.684687524888},{"$f":"SUM(Start:End!N154)","v":14519.299846691625},{"$f":"SUM(Start:End!O154)","v":14558.017979616132},{"$f":"SUM(Start:End!P154)","v":14596.839360895108},{"$f":"SUM(Start:End!Q154)","v":0},{"$f":"SUM(Start:End!R154)","v":0},{"$f":"SUM(Start:End!S154)","v":0},{"$f":"SUM(Start:End!T154)","v":0},{"$f":"SUM(Start:End!U154)","v":0},{"$f":"SUM(Start:End!V154)","v":9819.4872804785336},{"$f":"SUM(Start:End!W154)","v":7581.7408549701613},{"$f":"SUM(Start:End!X154)","v":7601.9588305834186},{"$f":"SUM(Start:End!Y154)","v":7622.2307207983067},{"$f":"SUM(Start:End!Z154)","v":7642.5566693871006},{"$f":"SUM(Start:End!AA154)","v":7662.936820505467},{"$f":"SUM(Start:End!AB154)","v":7683.3713186934801},{"$f":"SUM(Start:End!AC154)","v":7703.8603088766649},{"$f":"SUM(Start:End!AD154)","v":7724.4039363670017},{"$f":"SUM(Start:End!AE154)","v":7745.0023468639811},{"$f":"SUM(Start:End!AF154)","v":7765.6556864556187},{"$f":"SUM(Start:End!AG154)","v":7786.3641016194997},{"$f":"SUM(Start:End!AH154)","v":7807.1277392238189},{"$f":"SUM(Start:End!AI154)","v":7827.9467465284142},{"$f":"SUM(Start:End!AJ154)","v":7848.821271185825},{"$f":"SUM(Start:End!AK154)","v":15789.145988203556},{"$f":"SUM(Start:End!AL154)","v":14911.855850544194},{"$f":"SUM(Start:End!AM154)","v":14951.620799478977},{"$f":"SUM(Start:End!AN154)","v":7058.614278080353},{"$f":"SUM(Start:End!AO154)","v":7077.4372494885683},{"$f":"SUM(Start:End!AP154)","v":7096.3104154872017},{"$f":"SUM(Start:End!AQ154)","v":7115.2339099285018},{"$f":"SUM(Start:End!AR154)","v":7134.2078670216433},{"$f":"SUM(Start:End!AS154)","v":0},{"$f":"SUM(Start:End!AT154)","v":0},{"$f":"SUM(Start:End!AU154)","v":0},{"$f":"SUM(Start:End!AV154)","v":0},{"$f":"SUM(Start:End!AW154)","v":0},{"$f":"SUM(Start:End!AX154)","v":0},{"$f":"SUM(Start:End!AY154)","v":0},{"$f":"SUM(Start:End!AZ154)","v":20408.248860752676},{"$f":"SUM(Start:End!BA154)","v":17832.199774739784},{"$f":"SUM(Start:End!BB154)","v":17879.752307472416},{"$f":"SUM(Start:End!BC154)","v":17927.431646959012},{"$f":"SUM(Start:End!BD154)","v":17975.23813135091},{"$f":"SUM(Start:End!BE154)","v":18023.172099701173},{"$f":"SUM(Start:End!BF154)","v":18071.233891967044},{"$f":"SUM(Start:End!BG154)","v":18119.423849012295},{"$f":"SUM(Start:End!BH154)","v":18167.742312609655},{"$f":"SUM(Start:End!BI154)","v":0},{"$f":"SUM(Start:End!BJ154)","v":0},{"$f":"SUM(Start:End!BK154)","v":0},{"$f":"SUM(Start:End!BL154)","v":17718.500589203308},{"$f":"SUM(Start:End!BM154)","v":14047.24933490454},{"$f":"SUM(Start:End!BN154)","v":14084.708666464285},{"$f":"SUM(Start:End!BO154)","v":14122.267889574854},{"$f":"SUM(Start:End!BP154)","v":14159.92727061372},{"$f":"SUM(Start:End!BQ154)","v":14197.687076668692},{"$f":"SUM(Start:End!BR154)","v":14235.547575539807},{"$f":"SUM(Start:End!BS154)","v":14273.509035741248},{"$f":"SUM(Start:End!BT154)","v":19089.139537242045},{"$f":"SUM(Start:End!BU154)","v":18648.190384316818},{"$f":"SUM(Start:End!BV154)","v":18697.918892008336},{"$f":"SUM(Start:End!BW154)","v":18747.780009053691},{"$f":"SUM(Start:End!BX154)","v":18797.774089077833},{"$f":"SUM(Start:End!BY154)","v":18847.901486648709},{"$f":"SUM(Start:End!BZ154)","v":18898.162557279767},{"$f":"SUM(Start:End!CA154)","v":14580.867784122551},{"$f":"SUM(Start:End!CB154)","v":0},{"$f":"SUM(Start:End!CC154)","v":0},{"$f":"SUM(Start:End!CD154)","v":0},{"$f":"SUM(Start:End!CE154)","v":0},{"$f":"SUM(Start:End!CF154)","v":0},{"$f":"SUM(Start:End!CG154)","v":0},{"$f":"SUM(Start:End!CH154)","v":0},{"$f":"SUM(Start:End!CI154)","v":0},{"$f":"SUM(Start:End!CJ154)","v":6529.618075166487},{"$f":"SUM(Start:End!CK154)","v":5544.6850421398376},{"$f":"SUM(Start:End!CL154)","v":5559.4708689188774},{"$f":"SUM(Start:End!CM154)","v":5574.2961245693259},{"$f":"SUM(Start:End!CN154)","v":5589.1609142348461},{"$f":"SUM(Start:End!CO154)","v":5604.0653433394691},{"$f":"SUM(Start:End!CP154)","v":5619.0095175883762},{"$f":"SUM(Start:End!CQ154)","v":5633.993542968612},{"$f":"SUM(Start:End!CR154)","v":5649.0175257498631},{"$f":"SUM(Start:End!CS154)","v":5664.0815724851927},{"$f":"SUM(Start:End!CT154)","v":17901.601480771071},{"$f":"SUM(Start:End!CU154)","v":9562.0048732145733},{"$f":"SUM(Start:End!CV154)","v":9587.5035528764784},{"$f":"SUM(Start:End!CW154)","v":9613.0702290174813},{"$f":"SUM(Start:End!CX154)","v":9638.7050829615255},{"$f":"SUM(Start:End!CY154)","v":9664.4082965160924},{"$f":"SUM(Start:End!CZ154)","v":9690.1800519734679},{"$f":"SUM(Start:End!DA154)","v":9716.0205321120666},{"$f":"SUM(Start:End!DB154)","v":9741.9299201976974},{"$f":"SUM(Start:End!DC154)","v":9767.9083999848881},{"$f":"SUM(Start:End!DD154)","v":19313.354490051577},{"$f":"SUM(Start:End!DE154)","v":18645.458434358319},{"$f":"SUM(Start:End!DF154)","v":18695.179656849941},{"$f":"SUM(Start:End!DG154)","v":18745.033469268208},{"$f":"SUM(Start:End!DH154)","v":18795.020225186257},{"$f":"SUM(Start:End!DI154)","v":9925.2405566007292},{"$f":"SUM(Start:End!DJ154)","v":9951.7078647516682},{"$f":"SUM(Start:End!DK154)","v":0},{"$f":"SUM(Start:End!DL154)","v":0},{"$f":"SUM(Start:End!DM154)","v":0},{"$f":"SUM(Start:End!DN154)","v":0},{"$f":"SUM(Start:End!DO154)","v":0},{"$f":"SUM(Start:End!DP154)","v":13478.682264039402},{"$f":"SUM(Start:End!DQ154)","v":11285.943152704102},{"$f":"SUM(Start:End!DR154)","v":11316.039001111312},{"$f":"SUM(Start:End!DS154)","v":11346.215105114279},{"$f":"SUM(Start:End!DT154)","v":11376.471678727918},{"$f":"SUM(Start:End!DU154)","v":11406.808936537855},{"$f":"SUM(Start:End!DV154)","v":11437.227093701957},{"$f":"SUM(Start:End!DW154)","v":11467.726365951828},{"$f":"SUM(Start:End!DX154)","v":11498.30696959437},{"$f":"SUM(Start:End!DY154)","v":11528.969121513284},{"$f":"SUM(Start:End!DZ154)","v":11559.713039170652},{"$f":"SUM(Start:End!EA154)","v":11590.538940608443},{"$f":"SUM(Start:End!EB154)","v":0},{"$f":"SUM(Start:End!EC154)","v":0},{"$f":"SUM(Start:End!ED154)","v":18194.93231925166},{"$f":"SUM(Start:End!EE154)","v":14048.519819517998},{"$f":"SUM(Start:End!EF154)","v":14085.982539036719},{"$f":"SUM(Start:End!EG154)","v":14123.545159140813},{"$f":"SUM(Start:End!EH154)","v":14161.207946231858},{"$f":"SUM(Start:End!EI154)","v":14198.971167421805},{"$f":"SUM(Start:End!EJ154)","v":14236.835090534936},{"$f":"SUM(Start:End!EK154)","v":14274.79998410969},{"$f":"SUM(Start:End!EL154)","v":14312.866117400656},{"$f":"SUM(Start:End!EM154)","v":14351.033760380386},{"$f":"SUM(Start:End!EN154)","v":14389.303183741402},{"$f":"SUM(Start:End!EO154)","v":31397.805788100697},{"$f":"SUM(Start:End!EP154)","v":29511.402140999649},{"$f":"SUM(Start:End!EQ154)","v":29590.099213375644},{"$f":"SUM(Start:End!ER154)","v":29669.00614461131},{"$f":"SUM(Start:End!ES154)","v":29748.123494330277},{"$f":"SUM(Start:End!ET154)","v":29827.451823648487},{"$f":"SUM(Start:End!EU154)","v":29906.991695178214},{"$f":"SUM(Start:End!EV154)","v":15287.588286474951},{"$f":"SUM(Start:End!EW154)","v":0},{"$f":"SUM(Start:End!EX154)","v":0},{"$f":"SUM(Start:End!EY154)","v":0},{"$f":"SUM(Start:End!EZ154)","v":0},{"$f":"SUM(Start:End!FA154)","v":0},{"$f":"SUM(Start:End!FB154)","v":0},{"$f":"SUM(Start:End!FC154)","v":0},{"$f":"SUM(Start:End!FD154)","v":0},{"$f":"SUM(Start:End!FE154)","v":0},{"$f":"SUM(Start:End!FF154)","v":0},{"$f":"SUM(Start:End!FG154)","v":0},{"$f":"SUM(Start:End!FH154)","v":0},{"$f":"SUM(Start:End!FI154)","v":0},{"$f":"SUM(Start:End!FJ154)","v":0},{"$f":"SUM(Start:End!FK154)","v":0},{"$f":"SUM(Start:End!FL154)","v":0},{"$f":"SUM(Start:End!FM154)","v":0},{"$f":"SUM(Start:End!FN154)","v":0},{"$f":"SUM(Start:End!FO154)","v":0},{"$f":"SUM(Start:End!FP154)","v":0},{"$f":"SUM(Start:End!FQ154)","v":0},{"$f":"SUM(Start:End!FR154)","v":0},{"$f":"SUM(Start:End!FS154)","v":0},{"$f":"SUM(Start:End!FT154)","v":0},{"$f":"SUM(Start:End!FU154)","v":0},{"$f":"SUM(Start:End!FV154)","v":0},{"$f":"SUM(Start:End!FW154)","v":0},{"$f":"SUM(Start:End!FX154)","v":0},{"$f":"SUM(Start:End!FY154)","v":0},{"$f":"SUM(Start:End!FZ154)","v":0},{"$f":"SUM(Start:End!GA154)","v":0},{"$f":"SUM(Start:End!GB154)","v":0},{"$f":"SUM(Start:End!GC154)","v":0},{"$f":"SUM(Start:End!GD154)","v":0},{"$f":"SUM(Start:End!GE154)","v":0},{"$f":"SUM(Start:End!GF154)","v":0},{"$f":"SUM(Start:End!GG154)","v":0},{"$f":"SUM(Start:End!GH154)","v":0},{"$f":"SUM(Start:End!GI154)","v":0},{"$f":"SUM(Start:End!GJ154)","v":0},{"$f":"SUM(Start:End!GK154)","v":0},{"$f":"SUM(Start:End!GL154)","v":0},{"$f":"SUM(Start:End!GM154)","v":0},{"$f":"SUM(Start:End!GN154)","v":0},{"$f":"SUM(Start:End!GO154)","v":0},{"$f":"SUM(Start:End!GP154)","v":0},{"$f":"SUM(Start:End!GQ154)","v":0},{"$f":"SUM(Start:End!GR154)","v":0},{"$f":"SUM(Start:End!GS154)","v":0},{"$f":"SUM(Start:End!GT154)","v":0},{"$f":"SUM(Start:End!GU154)","v":0},{"$f":"SUM(Start:End!GV154)","v":0},{"$f":"SUM(Start:End!GW154)","v":0},{"$f":"SUM(Start:End!GX154)","v":0},{"$f":"SUM(Start:End!GY154)","v":0},{"$f":"SUM(Start:End!GZ154)","v":0},{"$f":"SUM(Start:End!HA154)","v":0},{"$f":"SUM(Start:End!HB154)","v":0},{"$f":"SUM(Start:End!HC154)","v":0},{"$f":"SUM(Start:End!HD154)","v":0},{"$f":"SUM(Start:End!HE154)","v":0},{"$f":"SUM(Start:End!HF154)","v":0},{"$f":"SUM(Start:End!HG154)","v":0},{"$f":"SUM(Start:End!HH154)","v":0},{"$f":"SUM(Start:End!HI154)","v":0},{"$f":"SUM(Start:End!HJ154)","v":0},{"$f":"SUM(Start:End!HK154)","v":0},{"$f":"SUM(Start:End!HL154)","v":0},{"$f":"SUM(Start:End!HM154)","v":0},{"$f":"SUM(Start:End!HN154)","v":0},{"$f":"SUM(Start:End!HO154)","v":0},{"$f":"SUM(Start:End!HP154)","v":0},{"$f":"SUM(Start:End!HQ154)","v":0},{"$f":"SUM(Start:End!HR154)","v":0},{"$f":"SUM(Start:End!HS154)","v":0},{"$f":"SUM(Start:End!HT154)","v":0},{"$f":"SUM(Start:End!HU154)","v":0},{"$f":"SUM(Start:End!HV154)","v":0},{"$f":"SUM(Start:End!HW154)","v":0},{"$f":"SUM(Start:End!HX154)","v":0},{"$f":"SUM(Start:End!HY154)","v":0},{"$f":"SUM(Start:End!HZ154)","v":0},{"$f":"SUM(Start:End!IA154)","v":0},{"$f":"SUM(Start:End!IB154)","v":0},{"$f":"SUM(Start:End!IC154)","v":0},{"$f":"SUM(Start:End!ID154)","v":0},{"$f":"SUM(Start:End!IE154)","v":0},{"$f":"SUM(Start:End!IF154)","v":0},{"$f":"SUM(Start:End!IG154)","v":0},{"$f":"SUM(Start:End!IH154)","v":0},{"$f":"SUM(Start:End!II154)","v":0},{"$f":"SUM(Start:End!IJ154)","v":0},{"$f":"SUM(Start:End!IK154)","v":0},{"$f":"SUM(Start:End!IL154)","v":0},{"$f":"SUM(Start:End!IM154)","v":0},{"$f":"SUM(Start:End!IN154)","v":0},{"$f":"SUM(Start:End!IO154)","v":0},{"$f":"SUM(Start:End!IP154)","v":0},{"$f":"SUM(Start:End!IQ154)","v":0},{"$f":"SUM(Start:End!IR154)","v":0},{"$f":"SUM(Start:End!IS154)","v":0},{"$f":"SUM(Start:End!IT154)","v":0},{"$f":"SUM(Start:End!IU154)","v":0},{"$f":"SUM(Start:End!IV154)","v":0},{"$f":"SUM(Start:End!IW154)","v":0},{"$f":"SUM(Start:End!IX154)","v":0},{"$f":"SUM(Start:End!IY154)","v":0},{"$f":"SUM(Start:End!IZ154)","v":0},{"$f":"SUM(Start:End!JA154)","v":0},{"$f":"SUM(Start:End!JB154)","v":0},{"$f":"SUM(Start:End!JC154)","v":0},{"$f":"SUM(Start:End!JD154)","v":0},{"$f":"SUM(Start:End!JE154)","v":0},{"$f":"SUM(Start:End!JF154)","v":0},{"$f":"SUM(Start:End!JG154)","v":0},{"$f":"SUM(Start:End!JH154)","v":0},{"$f":"SUM(Start:End!JI154)","v":0},{"$f":"SUM(Start:End!JJ154)","v":0},{"$f":"SUM(Start:End!JK154)","v":0},{"$f":"SUM(Start:End!JL154)","v":0},{"$f":"SUM(Start:End!JM154)","v":0},{"$f":"SUM(Start:End!JN154)","v":0},{"$f":"SUM(Start:End!JO154)","v":0},{"$f":"SUM(Start:End!JP154)","v":0},{"$f":"SUM(Start:End!JQ154)","v":0},{"$f":"SUM(Start:End!JR154)","v":0},{"$f":"SUM(Start:End!JS154)","v":0},{"$f":"SUM(Start:End!JT154)","v":0},{"$f":"SUM(Start:End!JU154)","v":0},{"$f":"SUM(Start:End!JV154)","v":0},{"$f":"SUM(Start:End!JW154)","v":0},{"$f":"SUM(Start:End!JX154)","v":0},{"$f":"SUM(Start:End!JY154)","v":0},{"$f":"SUM(Start:End!JZ154)","v":0},{"$f":"SUM(Start:End!KA154)","v":0},{"$f":"SUM(Start:End!KB154)","v":0},{"$f":"SUM(Start:End!KC154)","v":0},{"$f":"SUM(Start:End!KD154)","v":0},{"$f":"SUM(Start:End!KE154)","v":0},{"$f":"SUM(Start:End!KF154)","v":0},{"$f":"SUM(Start:End!KG154)","v":0},{"$f":"SUM(Start:End!KH154)","v":0},{"$f":"SUM(Start:End!KI154)","v":0},{"$f":"SUM(Start:End!KJ154)","v":0},{"$f":"SUM(Start:End!KK154)","v":0},{"$f":"SUM(Start:End!KL154)","v":0},{"$f":"SUM(Start:End!KM154)","v":0},{"$f":"SUM(Start:End!KN154)","v":0},{"$f":"SUM(Start:End!KO154)","v":0},{"$f":"SUM(Start:End!KP154)","v":0},{"$f":"SUM(Start:End!KQ154)","v":0},{"$f":"SUM(Start:End!KR154)","v":0},{"$f":"SUM(Start:End!KS154)","v":0},{"$f":"SUM(Start:End!KT154)","v":0},{"$f":"SUM(Start:End!KU154)","v":0},{"$f":"SUM(Start:End!KV154)","v":0},{"$f":"SUM(Start:End!KW154)","v":0},{"$f":"SUM(Start:End!KX154)","v":0},{"$f":"SUM(Start:End!KY154)","v":0},{"$f":"SUM(Start:End!KZ154)","v":0},{"$f":"SUM(Start:End!LA154)","v":0},{"$f":"SUM(Start:End!LB154)","v":0},{"$f":"SUM(Start:End!LC154)","v":0},{"$f":"SUM(Start:End!LD154)","v":0},{"$f":"SUM(Start:End!LE154)","v":0},{"$f":"SUM(Start:End!LF154)","v":0},{"$f":"SUM(Start:End!LG154)","v":0},{"$f":"SUM(Start:End!LH154)","v":0},{"$f":"SUM(Start:End!LI154)","v":0},{"$f":"SUM(Start:End!LJ154)","v":0},{"$f":"SUM(Start:End!LK154)","v":0},{"$f":"SUM(Start:End!LL154)","v":0},{"$f":"SUM(Start:End!LM154)","v":0},{"$f":"SUM(Start:End!LN154)","v":0},{"$f":"SUM(Start:End!LO154)","v":0},{"$f":"SUM(Start:End!LP154)","v":0},{"$f":"SUM(Start:End!LQ154)","v":0},{"$f":"SUM(Start:End!LR154)","v":0},{"$f":"SUM(Start:End!LS154)","v":0},{"$f":"SUM(Start:End!LT154)","v":0},{"$f":"SUM(Start:End!LU154)","v":0},{"$f":"SUM(Start:End!LV154)","v":0},{"$f":"SUM(Start:End!LW154)","v":0},{"$f":"SUM(Start:End!LX154)","v":0},{"$f":"SUM(Start:End!LY154)","v":0},{"$f":"SUM(Start:End!LZ154)","v":0},{"$f":"SUM(Start:End!MA154)","v":0},{"$f":"SUM(Start:End!MB154)","v":0},{"$f":"SUM(Start:End!MC154)","v":0},{"$f":"SUM(Start:End!MD154)","v":0},{"$f":"SUM(Start:End!ME154)","v":0},{"$f":"SUM(Start:End!MF154)","v":0},{"$f":"SUM(Start:End!MG154)","v":0},{"$f":"SUM(Start:End!MH154)","v":0},{"$f":"SUM(Start:End!MI154)","v":0},{"$f":"SUM(Start:End!MJ154)","v":0},{"$f":"SUM(Start:End!MK154)","v":0},{"$f":"SUM(Start:End!ML154)","v":0},{"$f":"SUM(Start:End!MM154)","v":0},{"$f":"SUM(Start:End!MN154)","v":0},{"$f":"SUM(Start:End!MO154)","v":0},{"$f":"SUM(Start:End!MP154)","v":0},{"$f":"SUM(Start:End!MQ154)","v":0},{"$f":"SUM(Start:End!MR154)","v":0},{"$f":"SUM(Start:End!MS154)","v":0},{"$f":"SUM(Start:End!MT154)","v":0},{"$f":"SUM(Start:End!MU154)","v":0},{"$f":"SUM(Start:End!MV154)","v":0},{"$f":"SUM(Start:End!MW154)","v":0},{"$f":"SUM(Start:End!MX154)","v":0},{"$f":"SUM(Start:End!MY154)","v":0},{"$f":"SUM(Start:End!MZ154)","v":0},{"$f":"SUM(Start:End!NA154)","v":0},{"$f":"SUM(Start:End!NB154)","v":0},{"$f":"SUM(Start:End!NC154)","v":0},{"$f":"SUM(Start:End!ND154)","v":0},{"$f":"SUM(Start:End!NE154)","v":0},{"$f":"SUM(Start:End!NF154)","v":0},{"$f":"SUM(Start:End!NG154)","v":0},{"$f":"SUM(Start:End!NH154)","v":0},{"$f":"SUM(Start:End!NI154)","v":0},{"$f":"SUM(Start:End!NJ154)","v":0},{"$f":"SUM(Start:End!NK154)","v":0},{"$f":"SUM(Start:End!NL154)","v":0},{"$f":"SUM(Start:End!NM154)","v":0},{"$f":"SUM(Start:End!NN154)","v":0},{"$f":"SUM(Start:End!NO154)","v":0},{"$f":"SUM(Start:End!NP154)","v":0},{"$f":"SUM(Start:End!NQ154)","v":0},{"$f":"SUM(Start:End!NR154)","v":0},{"$f":"SUM(Start:End!NS154)","v":0},{"$f":"SUM(Start:End!NT154)","v":0},{"$f":"SUM(Start:End!NU154)","v":0},{"$f":"SUM(Start:End!NV154)","v":0},{"$f":"SUM(Start:End!NW154)","v":0},{"$f":"SUM(Start:End!NX154)","v":0},{"$f":"SUM(Start:End!NY154)","v":0},{"$f":"SUM(Start:End!NZ154)","v":0},{"$f":"SUM(Start:End!OA154)","v":0},{"$f":"SUM(Start:End!OB154)","v":0},{"$f":"SUM(Start:End!OC154)","v":0},{"$f":"SUM(Start:End!OD154)","v":0},{"$f":"SUM(Start:End!OE154)","v":0},{"$f":"SUM(Start:End!OF154)","v":0},{"$f":"SUM(Start:End!OG154)","v":0},{"$f":"SUM(Start:End!OH154)","v":0},{"$f":"SUM(Start:End!OI154)","v":0},{"$f":"SUM(Start:End!OJ154)","v":0},{"$f":"SUM(Start:End!OK154)","v":0},{"$f":"SUM(Start:End!OL154)","v":0},{"$f":"SUM(Start:End!OM154)","v":0},{"$f":"SUM(Start:End!ON154)","v":0},{"$f":"SUM(Start:End!OO154)","v":0},{"$f":"SUM(Start:End!OP154)","v":0},{"$f":"SUM(Start:End!OQ154)","v":0},{"$f":"SUM(Start:End!OR154)","v":0},{"$f":"SUM(Start:End!OS154)","v":0},{"$f":"SUM(Start:End!OT154)","v":0},{"$f":"SUM(Start:End!OU154)","v":0},{"$f":"SUM(Start:End!OV154)","v":0},{"$f":"SUM(Start:End!OW154)","v":0},{"$f":"SUM(Start:End!OX154)","v":0},{"$f":"SUM(Start:End!OY154)","v":0},{"$f":"SUM(Start:End!OZ154)","v":0},{"$f":"SUM(Start:End!PA154)","v":0},{"$f":"SUM(Start:End!PB154)","v":0},{"$f":"SUM(Start:End!PC154)","v":0},{"$f":"SUM(Start:End!PD154)","v":0},{"$f":"SUM(Start:End!PE154)","v":0},{"$f":"SUM(Start:End!PF154)","v":0},{"$f":"SUM(Start:End!PG154)","v":0},{"$f":"SUM(Start:End!PH154)","v":0},{"$f":"SUM(Start:End!PI154)","v":0},{"$f":"SUM(Start:End!PJ154)","v":0},{"$f":"SUM(Start:End!PK154)","v":0},{"$f":"SUM(Start:End!PL154)","v":0},{"$f":"SUM(Start:End!PM154)","v":0},{"$f":"SUM(Start:End!PN154)","v":0},{"$f":"SUM(Start:End!PO154)","v":0},{"$f":"SUM(Start:End!PP154)","v":0},{"$f":"SUM(Start:End!PQ154)","v":0},{"$f":"SUM(Start:End!PR154)","v":0},{"$f":"SUM(Start:End!PS154)","v":0},{"$f":"SUM(Start:End!PT154)","v":0},{"$f":"SUM(Start:End!PU154)","v":0},{"$f":"SUM(Start:End!PV154)","v":0},{"$f":"SUM(Start:End!PW154)","v":0},{"$f":"SUM(Start:End!PX154)","v":0},{"$f":"SUM(Start:End!PY154)","v":0},{"$f":"SUM(Start:End!PZ154)","v":0},{"$f":"SUM(Start:End!QA154)","v":0},{"$f":"SUM(Start:End!QB154)","v":0},{"$f":"SUM(Start:End!QC154)","v":0},{"$f":"SUM(Start:End!QD154)","v":0},{"$f":"SUM(Start:End!QE154)","v":0},{"$f":"SUM(Start:End!QF154)","v":0},{"$f":"SUM(Start:End!QG154)","v":0},{"$f":"SUM(Start:End!QH154)","v":0},{"$f":"SUM(Start:End!QI154)","v":0},{"$f":"SUM(Start:End!QJ154)","v":0},{"$f":"SUM(Start:End!QK154)","v":0},{"$f":"SUM(Start:End!QL154)","v":0},{"$f":"SUM(Start:End!QM154)","v":0},{"$f":"SUM(Start:End!QN154)","v":0},{"$f":"SUM(Start:End!QO154)","v":0},{"$f":"SUM(Start:End!QP154)","v":0},{"$f":"SUM(Start:End!QQ154)","v":0},{"$f":"SUM(Start:End!QR154)","v":0},{"$f":"SUM(Start:End!QS154)","v":0},{"$f":"SUM(Start:End!QT154)","v":0},{"$f":"SUM(Start:End!QU154)","v":0},{"$f":"SUM(Start:End!QV154)","v":0},{"$f":"SUM(Start:End!QW154)","v":0},{"$f":"SUM(Start:End!QX154)","v":0},{"$f":"SUM(Start:End!QY154)","v":0},{"$f":"SUM(Start:End!QZ154)","v":0},{"$f":"SUM(Start:End!RA154)","v":0},{"$f":"SUM(Start:End!RB154)","v":0},{"$f":"SUM(Start:End!RC154)","v":0},{"$f":"SUM(Start:End!RD154)","v":0},{"$f":"SUM(Start:End!RE154)","v":0},{"$f":"SUM(Start:End!RF154)","v":0},{"$f":"SUM(Start:End!RG154)","v":0},{"$f":"SUM(Start:End!RH154)","v":0},{"$f":"SUM(Start:End!RI154)","v":0},{"$f":"SUM(Start:End!RJ154)","v":0},{"$f":"SUM(Start:End!RK154)","v":0},{"$f":"SUM(Start:End!RL154)","v":0},{"$f":"SUM(Start:End!RM154)","v":0},{"$f":"SUM(Start:End!RN154)","v":0},{"$f":"SUM(Start:End!RO154)","v":0},{"$f":"SUM(Start:End!RP154)","v":0},{"$f":"SUM(Start:End!RQ154)","v":0},{"$f":"SUM(Start:End!RR154)","v":0},{"$f":"SUM(Start:End!RS154)","v":0},{"$f":"SUM(Start:End!RT154)","v":0},{"$f":"SUM(Start:End!RU154)","v":0},{"$f":"SUM(Start:End!RV154)","v":0},{"$f":"SUM(Start:End!RW154)","v":0},{"$f":"SUM(Start:End!RX154)","v":0},{"$f":"SUM(Start:End!RY154)","v":0},{"$f":"SUM(Start:End!RZ154)","v":0},{"$f":"SUM(Start:End!SA154)","v":0},{"$f":"SUM(Start:End!SB154)","v":0},{"$f":"SUM(Start:End!SC154)","v":0},{"$f":"SUM(Start:End!SD154)","v":0},{"$f":"SUM(Start:End!SE154)","v":0},{"$f":"SUM(Start:End!SF154)","v":0},{"$f":"SUM(Start:End!SG154)","v":0},{"$f":"SUM(Start:End!SH154)","v":0},{"$f":"SUM(Start:End!SI154)","v":0},{"$f":"SUM(Start:End!SJ154)","v":0},{"$f":"SUM(Start:End!SK154)","v":0},{"$f":"SUM(Start:End!SL154)","v":0},{"$f":"SUM(Start:End!SM154)","v":0},{"$f":"SUM(Start:End!SN154)","v":0},{"$f":"SUM(Start:End!SO154)","v":0},{"$f":"SUM(Start:End!SP154)","v":0},{"$f":"SUM(Start:End!SQ154)","v":0},{"$f":"SUM(Start:End!SR154)","v":0},{"$f":"SUM(Start:End!SS154)","v":0},{"$f":"SUM(Start:End!ST154)","v":0},{"$f":"SUM(Start:End!SU154)","v":0},{"$f":"SUM(Start:End!SV154)","v":0},{"$f":"SUM(Start:End!SW154)","v":0},{"$f":"SUM(Start:End!SX154)","v":0},{"$f":"SUM(Start:End!SY154)","v":0},{"$f":"SUM(Start:End!SZ154)","v":0},{"$f":"SUM(Start:End!TA154)","v":0},{"$f":"SUM(Start:End!TB154)","v":0},{"$f":"SUM(Start:End!TC154)","v":0},{"$f":"SUM(Start:End!TD154)","v":0},{"$f":"SUM(Start:End!TE154)","v":0},{"$f":"SUM(Start:End!TF154)","v":0},{"$f":"SUM(Start:End!TG154)","v":0},{"$f":"SUM(Start:End!TH154)","v":0},{"$f":"SUM(Start:End!TI154)","v":0},{"$f":"SUM(Start:End!TJ154)","v":0},{"$f":"SUM(Start:End!TK154)","v":0},{"$f":"SUM(Start:End!TL154)","v":0},{"$f":"SUM(Start:End!TM154)","v":0},{"$f":"SUM(Start:End!TN154)","v":0},{"$f":"SUM(Start:End!TO154)","v":0},{"$f":"SUM(Start:End!TP154)","v":0},{"$f":"SUM(Start:End!TQ154)","v":0},{"$f":"SUM(Start:End!TR154)","v":0},{"$f":"SUM(Start:End!TS154)","v":0},{"$f":"SUM(Start:End!TT154)","v":0},{"$f":"SUM(Start:End!TU154)","v":0},{"$f":"SUM(Start:End!TV154)","v":0},{"$f":"SUM(Start:End!TW154)","v":0},{"$f":"SUM(Start:End!TX154)","v":0},{"$f":"SUM(Start:End!TY154)","v":0},{"$f":"SUM(Start:End!TZ154)","v":0},{"$f":"SUM(Start:End!UA154)","v":0},{"$f":"SUM(Start:End!UB154)","v":0},{"$f":"SUM(Start:End!UC154)","v":0},{"$f":"SUM(Start:End!UD154)","v":0},{"$f":"SUM(Start:End!UE154)","v":0},{"$f":"SUM(Start:End!UF154)","v":0},{"$f":"SUM(Start:End!UG154)","v":0},{"$f":"SUM(Start:End!UH154)","v":0},{"$f":"SUM(Start:End!UI154)","v":0},{"$f":"SUM(Start:End!UJ154)","v":0},{"$f":"SUM(Start:End!UK154)","v":0},{"$f":"SUM(Start:End!UL154)","v":0},{"$f":"SUM(Start:End!UM154)","v":0},{"$f":"SUM(Start:End!UN154)","v":0},{"$f":"SUM(Start:End!UO154)","v":0},{"$f":"SUM(Start:End!UP154)","v":0},{"$f":"SUM(Start:End!UQ154)","v":0},{"$f":"SUM(Start:End!UR154)","v":0},{"$f":"SUM(Start:End!US154)","v":0},{"$f":"SUM(Start:End!UT154)","v":0},{"$f":"SUM(Start:End!UU154)","v":0},{"$f":"SUM(Start:End!UV154)","v":0},{"$f":"SUM(Start:End!UW154)","v":0},{"$f":"SUM(Start:End!UX154)","v":0},{"$f":"SUM(Start:End!UY154)","v":0},{"$f":"SUM(Start:End!UZ154)","v":0},{"$f":"SUM(Start:End!VA154)","v":0},{"$f":"SUM(Start:End!VB154)","v":0},{"$f":"SUM(Start:End!VC154)","v":0},{"$f":"SUM(Start:End!VD154)","v":0},{"$f":"SUM(Start:End!VE154)","v":0},{"$f":"SUM(Start:End!VF154)","v":0},{"$f":"SUM(Start:End!VG154)","v":0},{"$f":"SUM(Start:End!VH154)","v":0},{"$f":"SUM(Start:End!VI154)","v":0},{"$f":"SUM(Start:End!VJ154)","v":0},{"$f":"SUM(Start:End!VK154)","v":0},{"$f":"SUM(Start:End!VL154)","v":0},{"$f":"SUM(Start:End!VM154)","v":0},{"$f":"SUM(Start:End!VN154)","v":0},{"$f":"SUM(Start:End!VO154)","v":0},{"$f":"SUM(Start:End!VP154)","v":0},{"$f":"SUM(Start:End!VQ154)","v":0},{"$f":"SUM(Start:End!VR154)","v":0},{"$f":"SUM(Start:End!VS154)","v":0},{"$f":"SUM(Start:End!VT154)","v":0},{"$f":"SUM(Start:End!VU154)","v":0},{"$f":"SUM(Start:End!VV154)","v":0},{"$f":"SUM(Start:End!VW154)","v":0},{"$f":"SUM(Start:End!VX154)","v":0},{"$f":"SUM(Start:End!VY154)","v":0},{"$f":"SUM(Start:End!VZ154)","v":0},{"$f":"SUM(Start:End!WA154)","v":0},{"$f":"SUM(Start:End!WB154)","v":0},{"$f":"SUM(Start:End!WC154)","v":0},{"$f":"SUM(Start:End!WD154)","v":0},{"$f":"SUM(Start:End!WE154)","v":0},{"$f":"SUM(Start:End!WF154)","v":0},{"$f":"SUM(Start:End!WG154)","v":0},{"$f":"SUM(Start:End!WH154)","v":0},{"$f":"SUM(Start:End!WI154)","v":0},{"$f":"SUM(Start:End!WJ154)","v":0},{"$f":"SUM(Start:End!WK154)","v":0},{"$f":"SUM(Start:End!WL154)","v":0},{"$f":"SUM(Start:End!WM154)","v":0},{"$f":"SUM(Start:End!WN154)","v":0},{"$f":"SUM(Start:End!WO154)","v":0},{"$f":"SUM(Start:End!WP154)","v":0},{"$f":"SUM(Start:End!WQ154)","v":0},{"$f":"SUM(Start:End!WR154)","v":0},{"$f":"SUM(Start:End!WS154)","v":0},{"$f":"SUM(Start:End!WT154)","v":0},{"$f":"SUM(Start:End!WU154)","v":0},{"$f":"SUM(Start:End!WV154)","v":0},{"$f":"SUM(Start:End!WW154)","v":0},{"$f":"SUM(Start:End!WX154)","v":0},{"$f":"SUM(Start:End!WY154)","v":0},{"$f":"SUM(Start:End!WZ154)","v":0},{"$f":"SUM(Start:End!XA154)","v":0},{"$f":"SUM(Start:End!XB154)","v":0},{"$f":"SUM(Start:End!XC154)","v":0},{"$f":"SUM(Start:End!XD154)","v":0},{"$f":"SUM(Start:End!XE154)","v":0},{"$f":"SUM(Start:End!XF154)","v":0},{"$f":"SUM(Start:End!XG154)","v":0},{"$f":"SUM(Start:End!XH154)","v":0},{"$f":"SUM(Start:End!XI154)","v":0},{"$f":"SUM(Start:End!XJ154)","v":0},{"$f":"SUM(Start:End!XK154)","v":0},{"$f":"SUM(Start:End!XL154)","v":0},{"$f":"SUM(Start:End!XM154)","v":0},{"$f":"SUM(Start:End!XN154)","v":0},{"$f":"SUM(Start:End!XO154)","v":0},{"$f":"SUM(Start:End!XP154)","v":0},{"$f":"SUM(Start:End!XQ154)","v":0},{"$f":"SUM(Start:End!XR154)","v":0},{"$f":"SUM(Start:End!XS154)","v":0},{"$f":"SUM(Start:End!XT154)","v":0},{"$f":"SUM(Start:End!XU154)","v":0},{"$f":"SUM(Start:End!XV154)","v":0},{"$f":"SUM(Start:End!XW154)","v":0},{"$f":"SUM(Start:End!XX154)","v":0},{"$f":"SUM(Start:End!XY154)","v":0},{"$f":"SUM(Start:End!XZ154)","v":0},{"$f":"SUM(Start:End!YA154)","v":0},{"$f":"SUM(Start:End!YB154)","v":0},{"$f":"SUM(Start:End!YC154)","v":0},{"$f":"SUM(Start:End!YD154)","v":0},{"$f":"SUM(Start:End!YE154)","v":0},{"$f":"SUM(Start:End!YF154)","v":0},{"$f":"SUM(Start:End!YG154)","v":0},{"$f":"SUM(Start:End!YH154)","v":0},{"$f":"SUM(Start:End!YI154)","v":0},{"$f":"SUM(Start:End!YJ154)","v":0},{"$f":"SUM(Start:End!YK154)","v":0},{"$f":"SUM(Start:End!YL154)","v":0},{"$f":"SUM(Start:End!YM154)","v":0},{"$f":"SUM(Start:End!YN154)","v":0},{"$f":"SUM(Start:End!YO154)","v":0},{"$f":"SUM(Start:End!YP154)","v":0},{"$f":"SUM(Start:End!YQ154)","v":0},{"$f":"SUM(Start:End!YR154)","v":0},{"$f":"SUM(Start:End!YS154)","v":0},{"$f":"SUM(Start:End!YT154)","v":0},{"$f":"SUM(Start:End!YU154)","v":0},{"$f":"SUM(Start:End!YV154)","v":0},{"$f":"SUM(Start:End!YW154)","v":0},{"$f":"SUM(Start:End!YX154)","v":0},{"$f":"SUM(Start:End!YY154)","v":0},{"$f":"SUM(Start:End!YZ154)","v":0},{"$f":"SUM(Start:End!ZA154)","v":0},{"$f":"SUM(Start:End!ZB154)","v":0},{"$f":"SUM(Start:End!ZC154)","v":0},{"$f":"SUM(Start:End!ZD154)","v":0},{"$f":"SUM(Start:End!ZE154)","v":0},{"$f":"SUM(Start:End!ZF154)","v":0},{"$f":"SUM(Start:End!ZG154)","v":0},{"$f":"SUM(Start:End!ZH154)","v":0},{"$f":"SUM(Start:End!ZI154)","v":0},{"$f":"SUM(Start:End!ZJ154)","v":0},{"$f":"SUM(Start:End!ZK154)","v":0},{"$f":"SUM(Start:End!ZL154)","v":0},{"$f":"SUM(Start:End!ZM154)","v":0},{"$f":"SUM(Start:End!ZN154)","v":0},{"$f":"SUM(Start:End!ZO154)","v":0},{"$f":"SUM(Start:End!ZP154)","v":0},{"$f":"SUM(Start:End!ZQ154)","v":0},{"$f":"SUM(Start:End!ZR154)","v":0},{"$f":"SUM(Start:End!ZS154)","v":0},{"$f":"SUM(Start:End!ZT154)","v":0},{"$f":"SUM(Start:End!ZU154)","v":0},{"$f":"SUM(Start:End!ZV154)","v":0},{"$f":"SUM(Start:End!ZW154)","v":0},{"$f":"SUM(Start:End!ZX154)","v":0},{"$f":"SUM(Start:End!ZY154)","v":0},{"$f":"SUM(Start:End!ZZ154)","v":0},{"$f":"SUM(Start:End!AAA154)","v":0},{"$f":"SUM(Start:End!AAB154)","v":0},{"$f":"SUM(Start:End!AAC154)","v":0},{"$f":"SUM(Start:End!AAD154)","v":0},{"$f":"SUM(Start:End!AAE154)","v":0},{"$f":"SUM(Start:End!AAF154)","v":0},{"$f":"SUM(Start:End!AAG154)","v":0},{"$f":"SUM(Start:End!AAH154)","v":0},{"$f":"SUM(Start:End!AAI154)","v":0},{"$f":"SUM(Start:End!AAJ154)","v":0},{"$f":"SUM(Start:End!AAK154)","v":0},{"$f":"SUM(Start:End!AAL154)","v":0},{"$f":"SUM(Start:End!AAM154)","v":0},{"$f":"SUM(Start:End!AAN154)","v":0},{"$f":"SUM(Start:End!AAO154)","v":0},{"$f":"SUM(Start:End!AAP154)","v":0},{"$f":"SUM(Start:End!AAQ154)","v":0},{"$f":"SUM(Start:End!AAR154)","v":0},{"$f":"SUM(Start:End!AAS154)","v":0},{"$f":"SUM(Start:End!AAT154)","v":0},{"$f":"SUM(Start:End!AAU154)","v":0},{"$f":"SUM(Start:End!AAV154)","v":0},{"$f":"SUM(Start:End!AAW154)","v":0},{"$f":"SUM(Start:End!AAX154)","v":0},{"$f":"SUM(Start:End!AAY154)","v":0},{"$f":"SUM(Start:End!AAZ154)","v":0},{"$f":"SUM(Start:End!ABA154)","v":0},{"$f":"SUM(Start:End!ABB154)","v":0},{"$f":"SUM(Start:End!ABC154)","v":0},{"$f":"SUM(Start:End!ABD154)","v":0},{"$f":"SUM(Start:End!ABE154)","v":0},{"$f":"SUM(Start:End!ABF154)","v":0},{"$f":"SUM(Start:End!ABG154)","v":0},{"$f":"SUM(Start:End!ABH154)","v":0},{"$f":"SUM(Start:End!ABI154)","v":0},{"$f":"SUM(Start:End!ABJ154)","v":0},{"$f":"SUM(Start:End!ABK154)","v":0},{"$f":"SUM(Start:End!ABL154)","v":0},{"$f":"SUM(Start:End!ABM154)","v":0},{"$f":"SUM(Start:End!ABN154)","v":0},{"$f":"SUM(Start:End!ABO154)","v":0},{"$f":"SUM(Start:End!ABP154)","v":0},{"$f":"SUM(Start:End!ABQ154)","v":0},{"$f":"SUM(Start:End!ABR154)","v":0},{"$f":"SUM(Start:End!ABS154)","v":0},{"$f":"SUM(Start:End!ABT154)","v":0},{"$f":"SUM(Start:End!ABU154)","v":0},{"$f":"SUM(Start:End!ABV154)","v":0},{"$f":"SUM(Start:End!ABW154)","v":0},{"$f":"SUM(Start:End!ABX154)","v":0},{"$f":"SUM(Start:End!ABY154)","v":0},{"$f":"SUM(Start:End!ABZ154)","v":0}]
[]
[null,null,null,"Interest Paid",{"$f":"ROW('Template Model'!D172)","v":172},{"$f":"SUM(Start:End!F172)","v":0},{"$f":"_xlfn.FORMULATEXT(F42)","v":"=SUM(Start:End!F172)"},null,null,null,{"$f":"-SUM(Start:End!K172)","v":0},{"$f":"-SUM(Start:End!L172)","v":0},{"$f":"-SUM(Start:End!M172)","v":0},{"$f":"-SUM(Start:End!N172)","v":0},{"$f":"-SUM(Start:End!O172)","v":0},{"$f":"-SUM(Start:End!P172)","v":0},{"$f":"-SUM(Start:End!Q172)","v":-1178.8213292875018},{"$f":"-SUM(Start:End!R172)","v":-1176.0716325139747},{"$f":"-SUM(Start:End!S172)","v":-1173.2997773483362},{"$f":"-SUM(Start:End!T172)","v":-1170.7761211478703},{"$f":"-SUM(Start:End!U172)","v":-1167.9605540231039},{"$f":"-SUM(Start:End!V172)","v":-1165.394099944652},{"$f":"-SUM(Start:End!W172)","v":-1162.5344324724904},{"$f":"-SUM(Start:End!X172)","v":-1159.6537573582846},{"$f":"-SUM(Start:End!Y172)","v":-1157.5713041748172},{"$f":"-SUM(Start:End!Z172)","v":-1154.6510769599181},{"$f":"-SUM(Start:End!AA172)","v":-1151.983676265821},{"$f":"-SUM(Start:End!AB172)","v":-1149.0217384032594},{"$f":"-SUM(Start:End!AC172)","v":-1146.3134404052712},{"$f":"-SUM(Start:End!AD172)","v":-1143.3094394036966},{"$f":"-SUM(Start:End!AE172)","v":-1140.2838148864171},{"$f":"-SUM(Start:End!AF172)","v":-1137.5130529998203},{"$f":"-SUM(Start:End!AG172)","v":-1134.4448286741574},{"$f":"-SUM(Start:End!AH172)","v":-1131.6322860254984},{"$f":"-SUM(Start:End!AI172)","v":-1128.5211028631772},{"$f":"-SUM(Start:End!AJ172)","v":-1125.3889616660372},{"$f":"-SUM(Start:End!AK172)","v":-1123.0727570548981},{"$f":"-SUM(Start:End!AL172)","v":-1119.9012321113892},{"$f":"-SUM(Start:End!AM172)","v":-1116.9884113390863},{"$f":"-SUM(Start:End!AN172)","v":-3000.3850920438181},{"$f":"-SUM(Start:End!AO172)","v":-2992.4705965864714},{"$f":"-SUM(Start:End!AP172)","v":-2983.742931624326},{"$f":"-SUM(Start:End!AQ172)","v":-2974.9465092667733},{"$f":"-SUM(Start:End!AR172)","v":-2966.8330686778345},{"$f":"-SUM(Start:End!AS172)","v":-3724.062793699964},{"$f":"-SUM(Start:End!AT172)","v":-3711.5441705804706},{"$f":"-SUM(Start:End!AU172)","v":-3697.9601755861095},{"$f":"-SUM(Start:End!AV172)","v":-3684.3053002850388},{"$f":"-SUM(Start:End!AW172)","v":-3672.5837753610122},{"$f":"-SUM(Start:End!AX172)","v":-3658.7927629473297},{"$f":"-SUM(Start:End!AY172)","v":-3645.9345372120042},{"$f":"-SUM(Start:End!AZ172)","v":-3632.0026792533881},{"$f":"-SUM(Start:End!BA172)","v":-3619.0053379628671},{"$f":"-SUM(Start:End!BB172)","v":-3604.9312343853871},{"$f":"-SUM(Start:End!BC172)","v":-3590.7838008550625},{"$f":"-SUM(Start:End!BD172)","v":-3577.5734982108761},{"$f":"-SUM(Start:End!BE172)","v":-3563.2816879714946},{"$f":"-SUM(Start:End!BF172)","v":-3549.9287717007205},{"$f":"-SUM(Start:End!BG172)","v":-3535.4911581295414},{"$f":"-SUM(Start:End!BH172)","v":-3520.9819142612005},{"$f":"-SUM(Start:End!BI172)","v":-5701.5102459259888},{"$f":"-SUM(Start:End!BJ172)","v":-5682.2548865405315},{"$f":"-SUM(Start:End!BK172)","v":-5664.3696427856767},{"$f":"-SUM(Start:End!BL172)","v":-5644.9126943509},{"$f":"-SUM(Start:End!BM172)","v":-5626.8283903082556},{"$f":"-SUM(Start:End!BN172)","v":-5607.1680071565252},{"$f":"-SUM(Start:End!BO172)","v":-5587.4027490639364},{"$f":"-SUM(Start:End!BP172)","v":-5569.0139456571615},{"$f":"-SUM(Start:End!BQ172)","v":-5549.0424424171379},{"$f":"-SUM(Start:End!BR172)","v":-5530.4499563904756},{"$f":"-SUM(Start:End!BS172)","v":-5510.2703280883579},{"$f":"-SUM(Start:End!BT172)","v":-5489.9834521650573},{"$f":"-SUM(Start:End!BU172)","v":-5474.0606786732023},{"$f":"-SUM(Start:End!BV172)","v":-5453.5727527313011},{"$f":"-SUM(Start:End!BW172)","v":-5434.4703344150439},{"$f":"-SUM(Start:End!BX172)","v":-5413.7695726054108},{"$f":"-SUM(Start:End!BY172)","v":-5394.4569285604466},{"$f":"-SUM(Start:End!BZ172)","v":-5373.5414024438869},{"$f":"-SUM(Start:End!CA172)","v":-5762.393207973987},{"$f":"-SUM(Start:End!CB172)","v":-8839.988284243509},{"$f":"-SUM(Start:End!CC172)","v":-8807.0996151866348},{"$f":"-SUM(Start:End!CD172)","v":-8776.4831597803059},{"$f":"-SUM(Start:End!CE172)","v":-8743.3245159356647},{"$f":"-SUM(Start:End!CF172)","v":-8710.0260430822491},{"$f":"-SUM(Start:End!CG172)","v":-8683.8362028705651},{"$f":"-SUM(Start:End!CH172)","v":-8650.2805253565584},{"$f":"-SUM(Start:End!CI172)","v":-8619.0033598952105},{"$f":"-SUM(Start:End!CJ172)","v":-8585.1722487075385},{"$f":"-SUM(Start:End!CK172)","v":-8553.6221761526995},{"$f":"-SUM(Start:End!CL172)","v":-8519.5133887001502},{"$f":"-SUM(Start:End!CM172)","v":-8485.2608799753798},{"$f":"-SUM(Start:End!CN172)","v":-8453.2932110079473},{"$f":"-SUM(Start:End!CO172)","v":-8418.7596055323684},{"$f":"-SUM(Start:End!CP172)","v":-8386.5133992645406},{"$f":"-SUM(Start:End!CQ172)","v":-8351.6964145838247},{"$f":"-SUM(Start:End!CR172)","v":-8316.7328267124412},{"$f":"-SUM(Start:End!CS172)","v":-8286.4989345408812},{"$f":"-SUM(Start:End!CT172)","v":-8251.2566147027173},{"$f":"-SUM(Start:End!CU172)","v":-9053.5959548416795},{"$f":"-SUM(Start:End!CV172)","v":-9016.7172865930297},{"$f":"-SUM(Start:End!CW172)","v":-8982.2797437964691},{"$f":"-SUM(Start:End!CX172)","v":-8945.0914261296166},{"$f":"-SUM(Start:End!CY172)","v":-8907.7430168729807},{"$f":"-SUM(Start:End!CZ172)","v":-8872.840115635745},{"$f":"-SUM(Start:End!DA172)","v":-8835.1782746567224},{"$f":"-SUM(Start:End!DB172)","v":-8799.9648900322227},{"$f":"-SUM(Start:End!DC172)","v":-8761.9870928473829},{"$f":"-SUM(Start:End!DD172)","v":-8723.8460165146607},{"$f":"-SUM(Start:End!DE172)","v":-8693.3914801900828},{"$f":"-SUM(Start:End!DF172)","v":-8654.9480440166662},{"$f":"-SUM(Start:End!DG172)","v":-8618.9605384719835},{"$f":"-SUM(Start:End!DH172)","v":-8580.1948441016157},{"$f":"-SUM(Start:End!DI172)","v":-9143.3866895020819},{"$f":"-SUM(Start:End!DJ172)","v":-9101.1705414226344},{"$f":"-SUM(Start:End!DK172)","v":-11302.95073623381},{"$f":"-SUM(Start:End!DL172)","v":-11257.277485551553},{"$f":"-SUM(Start:End!DM172)","v":-11208.015316649256},{"$f":"-SUM(Start:End!DN172)","v":-11161.97420905909},{"$f":"-SUM(Start:End!DO172)","v":-11112.338515886742},{"$f":"-SUM(Start:End!DP172)","v":-11062.509297453307},{"$f":"-SUM(Start:End!DQ172)","v":-11022.744453518158},{"$f":"-SUM(Start:End!DR172)","v":-10972.560142551938},{"$f":"-SUM(Start:End!DS172)","v":-10925.604025621333},{"$f":"-SUM(Start:End!DT172)","v":-10875.039067172071},{"$f":"-SUM(Start:End!DU172)","v":-10827.705156412791},{"$f":"-SUM(Start:End!DV172)","v":-10776.756621071609},{"$f":"-SUM(Start:End!DW172)","v":-10725.609482864056},{"$f":"-SUM(Start:End!DX172)","v":-10677.69767839809},{"$f":"-SUM(Start:End!DY172)","v":-10626.162492828964},{"$f":"-SUM(Start:End!DZ172)","v":-10577.865527334143},{"$f":"-SUM(Start:End!EA172)","v":-10525.939313559091},{"$f":"-SUM(Start:End!EB172)","v":-12331.045955884456},{"$f":"-SUM(Start:End!EC172)","v":-12288.144324197448},{"$f":"-SUM(Start:End!ED172)","v":-12233.835508487529},{"$f":"-SUM(Start:End!EE172)","v":-12183.05365105447},{"$f":"-SUM(Start:End!EF172)","v":-12128.316498539396},{"$f":"-SUM(Start:End!EG172)","v":-12077.1098495075},{"$f":"-SUM(Start:End!EH172)","v":-12021.941066675216},{"$f":"-SUM(Start:End!EI172)","v":-11966.548976770086},{"$f":"-SUM(Start:End!EJ172)","v":-11914.692713760562},{"$f":"-SUM(Start:End!EK172)","v":-11858.863968498479},{"$f":"-SUM(Start:End!EL172)","v":-11806.574630446781},{"$f":"-SUM(Start:End!EM172)","v":-11750.305878419647},{"$f":"-SUM(Start:End!EN172)","v":-11693.809587370517},{"$f":"-SUM(Start:End!EO172)","v":-11644.631273696952},{"$f":"-SUM(Start:End!EP172)","v":-11587.702440408098},{"$f":"-SUM(Start:End!EQ172)","v":-11534.322047678124},{"$f":"-SUM(Start:End!ER172)","v":-11476.944768503605},{"$f":"-SUM(Start:End!ES172)","v":-11423.119559688006},{"$f":"-SUM(Start:End!ET172)","v":-11365.290401126205},{"$f":"-SUM(Start:End!EU172)","v":-11307.227705172028},{"$f":"-SUM(Start:End!EV172)","v":-14748.499462490228},{"$f":"-SUM(Start:End!EW172)","v":-16316.091316045171},{"$f":"-SUM(Start:End!EX172)","v":-16235.223041427851},{"$f":"-SUM(Start:End!EY172)","v":-16148.497968577751},{"$f":"-SUM(Start:End!EZ172)","v":-16061.464762474739},{"$f":"-SUM(Start:End!FA172)","v":-15990.850063083853},{"$f":"-SUM(Start:End!FB172)","v":-15903.252998376693},{"$f":"-SUM(Start:End!FC172)","v":-15820.925674063938},{"$f":"-SUM(Start:End!FD172)","v":-15732.723473562777},{"$f":"-SUM(Start:End!FE172)","v":-15649.793973049193},{"$f":"-SUM(Start:End!FF172)","v":-15560.98225607516},{"$f":"-SUM(Start:End!FG172)","v":-15471.854827466168},{"$f":"-SUM(Start:End!FH172)","v":-15388.004529327645},{"$f":"-SUM(Start:End!FI172)","v":-15298.260894990617},{"$f":"-SUM(Start:End!FJ172)","v":-15213.797379948672},{"$f":"-SUM(Start:End!FK172)","v":-15123.433083656444},{"$f":"-SUM(Start:End!FL172)","v":-15032.747452773725},{"$f":"-SUM(Start:End!FM172)","v":-14958.560593350261},{"$f":"-SUM(Start:End!FN172)","v":-14867.284877407634},{"$f":"-SUM(Start:End!FO172)","v":-14781.296897480355},{"$f":"-SUM(Start:End!FP172)","v":-14689.38943242178},{"$f":"-SUM(Start:End!FQ172)","v":-14602.772733852578},{"$f":"-SUM(Start:End!FR172)","v":-14510.228957315912},{"$f":"-SUM(Start:End!FS172)","v":-14417.355950515719},{"$f":"-SUM(Start:End!FT172)","v":-14329.778246640855},{"$f":"-SUM(Start:End!FU172)","v":-14236.261963885368},{"$f":"-SUM(Start:End!FV172)","v":-14148.044043500302},{"$f":"-SUM(Start:End!FW172)","v":-14053.879843736597},{"$f":"-SUM(Start:End!FX172)","v":-13959.380558866207},{"$f":"-SUM(Start:End!FY172)","v":-13881.462686369679},{"$f":"-SUM(Start:End!FZ172)","v":-13786.345995713747},{"$f":"-SUM(Start:End!GA172)","v":-13696.53546076758},{"$f":"-SUM(Start:End!GB172)","v":-13600.759299371799},{"$f":"-SUM(Start:End!GC172)","v":-13510.292394405891},{"$f":"-SUM(Start:End!GD172)","v":-13413.852010603308},{"$f":"-SUM(Start:End!GE172)","v":-13317.068315434644},{"$f":"-SUM(Start:End!GF172)","v":-13225.598518110979},{"$f":"-SUM(Start:End!GG172)","v":-13128.143349296168},{"$f":"-SUM(Start:End!GH172)","v":-13040.53710939281},{"$f":"-SUM(Start:End!GI172)","v":-12947.125947861312},{"$f":"-SUM(Start:End!GJ172)","v":-12853.369243484769},{"$f":"-SUM(Start:End!GK172)","v":-12770.242237312948},{"$f":"-SUM(Start:End!GL172)","v":-12675.827356085851},{"$f":"-SUM(Start:End!GM172)","v":-12586.557918685214},{"$f":"-SUM(Start:End!GN172)","v":-12491.46189777863},{"$f":"-SUM(Start:End!GO172)","v":-12401.515247875142},{"$f":"-SUM(Start:End!GP172)","v":-12305.733264136063},{"$f":"-SUM(Start:End!GQ172)","v":-12209.597319041444},{"$f":"-SUM(Start:End!GR172)","v":-12120.730446581463},{"$f":"-SUM(Start:End!GS172)","v":-12026.12193525015},{"$f":"-SUM(Start:End!GT172)","v":-11936.577672013515},{"$f":"-SUM(Start:End!GU172)","v":-11841.282901528297},{"$f":"-SUM(Start:End!GV172)","v":-11745.634160390651},{"$f":"-SUM(Start:End!GW172)","v":-11665.906750200749},{"$f":"-SUM(Start:End!GX172)","v":-11569.600552036725},{"$f":"-SUM(Start:End!GY172)","v":-11478.368828570321},{"$f":"-SUM(Start:End!GZ172)","v":-11381.364330437775},{"$f":"-SUM(Start:End!HA172)","v":-11289.43837832457},{"$f":"-SUM(Start:End!HB172)","v":-11191.730633531797},{"$f":"-SUM(Start:End!HC172)","v":-11093.660342277981},{"$f":"-SUM(Start:End!HD172)","v":-11000.674691168873},{"$f":"-SUM(Start:End!HE172)","v":-10901.893608583005},{"$f":"-SUM(Start:End!HF172)","v":-10808.201260360393},{"$f":"-SUM(Start:End!HG172)","v":-10708.704353471374},{"$f":"-SUM(Start:End!HH172)","v":-10608.838551234276},{"$f":"-SUM(Start:End!HI172)","v":-10524.997742014206},{"$f":"-SUM(Start:End!HJ172)","v":-10424.44487385978},{"$f":"-SUM(Start:End!HK172)","v":-10342.138294550348},{"$f":"-SUM(Start:End!HL172)","v":-10259.109011537787},{"$f":"-SUM(Start:End!HM172)","v":-10180.562100855019},{"$f":"-SUM(Start:End!HN172)","v":-10097.008819588214},{"$f":"-SUM(Start:End!HO172)","v":-10013.184370774125},{"$f":"-SUM(Start:End!HP172)","v":-9933.8444694914469},{"$f":"-SUM(Start:End!HQ172)","v":-9849.49092459036},{"$f":"-SUM(Start:End!HR172)","v":-9769.6233930593826},{"$f":"-SUM(Start:End!HS172)","v":-9684.7373614889475},{"$f":"-SUM(Start:End!HT172)","v":-9599.5758846698027},{"$f":"-SUM(Start:End!HU172)","v":-9528.4316171822029},{"$f":"-SUM(Start:End!HV172)","v":-9442.7642376405856},{"$f":"-SUM(Start:End!HW172)","v":-9361.5866090678192},{"$f":"-SUM(Start:End!HX172)","v":-9275.3783301013154},{"$f":"-SUM(Start:End!HY172)","v":-9193.6612633188943},{"$f":"-SUM(Start:End!HZ172)","v":-9106.9086189228237},{"$f":"-SUM(Start:End!IA172)","v":-9019.8745428734783},{"$f":"-SUM(Start:End!IB172)","v":-8937.3338413887923},{"$f":"-SUM(Start:End!IC172)","v":-8849.7501062655156},{"$f":"-SUM(Start:End!ID172)","v":-8766.6612027178962},{"$f":"-SUM(Start:End!IE172)","v":-8678.5242864854645},{"$f":"-SUM(Start:End!IF172)","v":-8590.1014962388363},{"$f":"-SUM(Start:End!IG172)","v":-8510.9594729366945},{"$f":"-SUM(Start:End!IH172)","v":-8421.9940690545354},{"$f":"-SUM(Start:End!II172)","v":-8344.6002832458144},{"$f":"-SUM(Start:End!IJ172)","v":-8263.895667520108},{"$f":"-SUM(Start:End!IK172)","v":-8187.3659745249861},{"$f":"-SUM(Start:End!IL172)","v":-8106.1731441163574},{"$f":"-SUM(Start:End!IM172)","v":-8024.7276895952218},{"$f":"-SUM(Start:End!IN172)","v":-7947.4583739553309},{"$f":"-SUM(Start:End!IO172)","v":-7865.5200458074878},{"$f":"-SUM(Start:End!IP172)","v":-7787.7586806832824},{"$f":"-SUM(Start:End!IQ172)","v":-7705.3243811164548},{"$f":"-SUM(Start:End!IR172)","v":-7622.6335508137636},{"$f":"-SUM(Start:End!IS172)","v":-7552.9919095976902},{"$f":"-SUM(Start:End!IT172)","v":-7469.8299452215706},{"$f":"-SUM(Start:End!IU172)","v":-7390.8470677976984},{"$f":"-SUM(Start:End!IV172)","v":-7307.1814494231085},{"$f":"-SUM(Start:End!IW172)","v":-7227.6957343279828},{"$f":"-SUM(Start:End!IX172)","v":-7147.5904450013886},{"$f":"-SUM(Start:End!IY172)","v":-7067.2314083153642},{"$f":"-SUM(Start:End!IZ172)","v":-6990.847928679118},{"$f":"-SUM(Start:End!JA172)","v":-6909.9930837100128},{"$f":"-SUM(Start:End!JB172)","v":-6833.1147533691974},{"$f":"-SUM(Start:End!JC172)","v":-6751.7609670735283},{"$f":"-SUM(Start:End!JD172)","v":-6670.1494832044937},{"$f":"-SUM(Start:End!JE172)","v":-6600.9887961008499},{"$f":"-SUM(Start:End!JF172)","v":-6518.901829903336},{"$f":"-SUM(Start:End!JG172)","v":-6440.793832175912},{"$f":"-SUM(Start:End!JH172)","v":-6358.200146061532},{"$f":"-SUM(Start:End!JI172)","v":-6279.5863778643179},{"$f":"-SUM(Start:End!JJ172)","v":-6196.4827696229777},{"$f":"-SUM(Start:End!JK172)","v":-6113.1159324907112},{"$f":"-SUM(Start:End!JL172)","v":-6033.730409101986},{"$f":"-SUM(Start:End!JM172)","v":-5949.8487612468862},{"$f":"-SUM(Start:End!JN172)","v":-5869.9493699461955},{"$f":"-SUM(Start:End!JO172)","v":-5785.5496578112752},{"$f":"-SUM(Start:End!JP172)","v":-5700.8826156550967},{"$f":"-SUM(Start:End!JQ172)","v":-5637.1336729271234},{"$f":"-SUM(Start:End!JR172)","v":-5567.6888375627223},{"$f":"-SUM(Start:End!JS172)","v":-5501.5713306953985},{"$f":"-SUM(Start:End!JT172)","v":-5431.6728911582741},{"$f":"-SUM(Start:End!JU172)","v":-5365.1032713064214},{"$f":"-SUM(Start:End!JV172)","v":-5294.7483289725751},{"$f":"-SUM(Start:End!JW172)","v":-5224.1581109624003},{"$f":"-SUM(Start:End!JX172)","v":-5156.8989264614702},{"$f":"-SUM(Start:End!JY172)","v":-5085.8477834401701},{"$f":"-SUM(Start:End!JZ172)","v":-5018.1291606772429},{"$f":"-SUM(Start:End!KA172)","v":-4946.6141473578145},{"$f":"-SUM(Start:End!KB172)","v":-4874.8601446981056},{"$f":"-SUM(Start:End!KC172)","v":-4810.0153514203721},{"$f":"-SUM(Start:End!KD172)","v":-4737.8049005496023},{"$f":"-SUM(Start:End!KE172)","v":-4668.9306986431284},{"$f":"-SUM(Start:End!KF172)","v":-4596.2489714827652},{"$f":"-SUM(Start:End!KG172)","v":-4526.9049737096966},{"$f":"-SUM(Start:End!KH172)","v":-4453.7489590133473},{"$f":"-SUM(Start:End!KI172)","v":-4380.3487041083536},{"$f":"-SUM(Start:End!KJ172)","v":-4310.2883757090176},{"$f":"-SUM(Start:End!KK172)","v":-4236.4092405645424},{"$f":"-SUM(Start:End!KL172)","v":-4165.8715072942878},{"$f":"-SUM(Start:End!KM172)","v":-4091.5104321832432},{"$f":"-SUM(Start:End!KN172)","v":-4021.2009617810922},{"$f":"-SUM(Start:End!KO172)","v":-3971.3576096285124},{"$f":"-SUM(Start:End!KP172)","v":-3912.4547258395278},{"$f":"-SUM(Start:End!KQ172)","v":-3856.3480562067507},{"$f":"-SUM(Start:End!KR172)","v":-3797.1019538877217},{"$f":"-SUM(Start:End!KS172)","v":-3740.652427973157},{"$f":"-SUM(Start:End!KT172)","v":-3681.061050771083},{"$f":"-SUM(Start:End!KU172)","v":-3621.2913110729614},{"$f":"-SUM(Start:End!KV172)","v":-3564.3186693209295},{"$f":"-SUM(Start:End!KW172)","v":-3504.2005135776863},{"$f":"-SUM(Start:End!KX172)","v":-3446.8798107662205},{"$f":"-SUM(Start:End!KY172)","v":-3386.411150852995},{"$f":"-SUM(Start:End!KZ172)","v":-3325.7614960011865},{"$f":"-SUM(Start:End!LA172)","v":-3273.8688102908468},{"$f":"-SUM(Start:End!LB172)","v":-3212.885325390831},{"$f":"-SUM(Start:End!LC172)","v":-3154.700217644111},{"$f":"-SUM(Start:End!LD172)","v":-3093.3610515918353},{"$f":"-SUM(Start:End!LE172)","v":-3034.8206076680285},{"$f":"-SUM(Start:End!LF172)","v":-2973.1236279934692},{"$f":"-SUM(Start:End!LG172)","v":-2911.2419737260361},{"$f":"-SUM(Start:End!LH172)","v":-2852.1595368239273},{"$f":"-SUM(Start:End!LI172)","v":-2806.3492190462871},{"$f":"-SUM(Start:End!LJ172)","v":-2762.5733845981495},{"$f":"-SUM(Start:End!LK172)","v":-2716.4670896961798},{"$f":"-SUM(Start:End!LL172)","v":-2670.2084458889408},{"$f":"-SUM(Start:End!LM172)","v":-2630.3609746697193},{"$f":"-SUM(Start:End!LN172)","v":-2583.8180222242809},{"$f":"-SUM(Start:End!LO172)","v":-2539.3107351075055},{"$f":"-SUM(Start:End!LP172)","v":-2492.4670394856425},{"$f":"-SUM(Start:End!LQ172)","v":-2447.6594627489294},{"$f":"-SUM(Start:End!LR172)","v":-2400.5130666277887},{"$f":"-SUM(Start:End!LS172)","v":-2353.2109350949854},{"$f":"-SUM(Start:End!LT172)","v":-2326.6749745354396},{"$f":"-SUM(Start:End!LU172)","v":-2304.5905296798869},{"$f":"-SUM(Start:End!LV172)","v":-2283.5621773831267},{"$f":"-SUM(Start:End!LW172)","v":-2261.31306844952},{"$f":"-SUM(Start:End!LX172)","v":-2238.9793064621049},{"$f":"-SUM(Start:End!LY172)","v":-2218.8453017732427},{"$f":"-SUM(Start:End!LZ172)","v":-2196.3489778799612},{"$f":"-SUM(Start:End!MA172)","v":-2174.9109539730971},{"$f":"-SUM(Start:End!MB172)","v":-2152.2471476006453},{"$f":"-SUM(Start:End!MC172)","v":-2130.6425213393609},{"$f":"-SUM(Start:End!MD172)","v":-2107.8100868889878},{"$f":"-SUM(Start:End!ME172)","v":-2084.8909990083475},{"$f":"-SUM(Start:End!MF172)","v":-2063.0324046314854},{"$f":"-SUM(Start:End!MG172)","v":-2039.9429431760927},{"$f":"-SUM(Start:End!MH172)","v":-2017.9148547006157},{"$f":"-SUM(Start:End!MI172)","v":-1994.6538547636919},{"$f":"-SUM(Start:End!MJ172)","v":-1971.3047328267564},{"$f":"-SUM(Start:End!MK172)","v":-1951.3205142885024},{"$f":"-SUM(Start:End!ML172)","v":-1927.8057531898426},{"$f":"-SUM(Start:End!MM172)","v":-1905.3545816941064},{"$f":"-SUM(Start:End!MN172)","v":-1881.6653740814095},{"$f":"-SUM(Start:End!MO172)","v":-1859.0406346497557},{"$f":"-SUM(Start:End!MP172)","v":-1835.1757884176541},{"$f":"-SUM(Start:End!MQ172)","v":-1811.2207512750174},{"$f":"-SUM(Start:End!MR172)","v":-1788.3314931478965},{"$f":"-SUM(Start:End!MS172)","v":-1764.1990014506478},{"$f":"-SUM(Start:End!MT172)","v":-1741.1331664444094},{"$f":"-SUM(Start:End!MU172)","v":-1716.8220080015353},{"$f":"-SUM(Start:End!MV172)","v":-1692.4191308330096},{"$f":"-SUM(Start:End!MW172)","v":-1671.404216829817},{"$f":"-SUM(Start:End!MX172)","v":-1646.8285598836806},{"$f":"-SUM(Start:End!MY172)","v":-1623.3217714451016},{"$f":"-SUM(Start:End!MZ172)","v":-1598.5644204266005},{"$f":"-SUM(Start:End!NA172)","v":-1574.8768143294335},{"$f":"-SUM(Start:End!NB172)","v":-1549.9365287413104},{"$f":"-SUM(Start:End!NC172)","v":-1524.9023711281548},{"$f":"-SUM(Start:End!ND172)","v":-1500.9392657751121},{"$f":"-SUM(Start:End!NE172)","v":-1475.7202843658342},{"$f":"-SUM(Start:End!NF172)","v":-1451.573230460072},{"$f":"-SUM(Start:End!NG172)","v":-1426.1681638626251},{"$f":"-SUM(Start:End!NH172)","v":-1402.1676062176498},{"$f":"-SUM(Start:End!NI172)","v":-1390.7150910936468},{"$f":"-SUM(Start:End!NJ172)","v":-1380.9062232135107},{"$f":"-SUM(Start:End!NK172)","v":-1373.5966286588057},{"$f":"-SUM(Start:End!NL172)","v":-1365.85116296262},{"$f":"-SUM(Start:End!NM172)","v":-1358.467661785538},{"$f":"-SUM(Start:End!NN172)","v":-1350.6470283650597},{"$f":"-SUM(Start:End!NO172)","v":-1342.7879361670221},{"$f":"-SUM(Start:End!NP172)","v":-1335.2918721374813},{"$f":"-SUM(Start:End!NQ172)","v":-1327.3567738453989},{"$f":"-SUM(Start:End!NR172)","v":-1319.7854149530756},{"$f":"-SUM(Start:End!NS172)","v":-1311.7737498066795},{"$f":"-SUM(Start:End!NT172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!NU172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!NV172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!NW172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!NX172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!NY172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!NZ172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!OA172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!OB172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!OC172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!OD172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!OE172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!OF172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!OG172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!OH172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!OI172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!OJ172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!OK172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!OL172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!OM172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ON172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!OO172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!OP172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!OQ172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!OR172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!OS172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!OT172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!OU172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!OV172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!OW172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!OX172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!OY172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!OZ172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!PA172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!PB172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!PC172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!PD172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!PE172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!PF172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!PG172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!PH172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!PI172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!PJ172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!PK172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!PL172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!PM172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!PN172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!PO172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!PP172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!PQ172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!PR172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!PS172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!PT172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!PU172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!PV172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!PW172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!PX172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!PY172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!PZ172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!QA172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!QB172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!QC172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!QD172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!QE172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!QF172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!QG172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!QH172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!QI172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!QJ172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!QK172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!QL172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!QM172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!QN172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!QO172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!QP172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!QQ172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!QR172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!QS172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!QT172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!QU172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!QV172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!QW172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!QX172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!QY172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!QZ172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!RA172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!RB172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!RC172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!RD172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!RE172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!RF172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!RG172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!RH172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!RI172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!RJ172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!RK172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!RL172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!RM172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!RN172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!RO172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!RP172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!RQ172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!RR172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!RS172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!RT172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!RU172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!RV172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!RW172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!RX172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!RY172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!RZ172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!SA172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!SB172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!SC172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!SD172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!SE172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!SF172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!SG172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!SH172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!SI172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!SJ172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!SK172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!SL172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!SM172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!SN172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!SO172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!SP172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!SQ172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!SR172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!SS172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ST172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!SU172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!SV172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!SW172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!SX172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!SY172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!SZ172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!TA172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!TB172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!TC172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!TD172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!TE172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!TF172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!TG172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!TH172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!TI172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!TJ172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!TK172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!TL172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!TM172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!TN172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!TO172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!TP172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!TQ172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!TR172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!TS172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!TT172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!TU172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!TV172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!TW172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!TX172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!TY172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!TZ172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!UA172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!UB172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!UC172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!UD172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!UE172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!UF172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!UG172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!UH172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!UI172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!UJ172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!UK172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!UL172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!UM172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!UN172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!UO172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!UP172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!UQ172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!UR172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!US172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!UT172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!UU172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!UV172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!UW172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!UX172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!UY172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!UZ172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!VA172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!VB172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!VC172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!VD172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!VE172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!VF172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!VG172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!VH172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!VI172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!VJ172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!VK172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!VL172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!VM172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!VN172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!VO172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!VP172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!VQ172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!VR172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!VS172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!VT172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!VU172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!VV172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!VW172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!VX172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!VY172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!VZ172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!WA172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!WB172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!WC172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!WD172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!WE172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!WF172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!WG172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!WH172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!WI172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!WJ172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!WK172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!WL172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!WM172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!WN172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!WO172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!WP172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!WQ172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!WR172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!WS172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!WT172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!WU172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!WV172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!WW172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!WX172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!WY172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!WZ172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!XA172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!XB172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!XC172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!XD172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!XE172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!XF172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!XG172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!XH172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!XI172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!XJ172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!XK172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!XL172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!XM172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!XN172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!XO172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!XP172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!XQ172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!XR172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!XS172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!XT172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!XU172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!XV172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!XW172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!XX172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!XY172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!XZ172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!YA172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!YB172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!YC172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!YD172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!YE172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!YF172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!YG172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!YH172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!YI172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!YJ172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!YK172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!YL172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!YM172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!YN172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!YO172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!YP172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!YQ172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!YR172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!YS172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!YT172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!YU172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!YV172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!YW172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!YX172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!YY172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!YZ172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ZA172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ZB172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ZC172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ZD172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ZE172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ZF172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ZG172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ZH172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ZI172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ZJ172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ZK172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ZL172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ZM172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ZN172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ZO172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ZP172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ZQ172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ZR172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ZS172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ZT172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ZU172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ZV172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ZW172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ZX172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ZY172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ZZ172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!AAA172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!AAB172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!AAC172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!AAD172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!AAE172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!AAF172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!AAG172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!AAH172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!AAI172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!AAJ172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!AAK172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!AAL172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!AAM172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!AAN172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!AAO172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!AAP172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!AAQ172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!AAR172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!AAS172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!AAT172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!AAU172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!AAV172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!AAW172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!AAX172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!AAY172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!AAZ172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ABA172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ABB172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ABC172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ABD172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ABE172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ABF172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ABG172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ABH172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ABI172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ABJ172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ABK172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ABL172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ABM172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ABN172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ABO172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ABP172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ABQ172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ABR172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ABS172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ABT172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ABU172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ABV172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ABW172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ABX172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ABY172)","v":-1303.7229185805631},{"$f":"-SUM(Start:End!ABZ172)","v":-1303.7229185805631}]
[null,null,null,"Repayment Paid",{"$f":"ROW('Template Model'!F166)","v":166},{"$f":"SUM(Start:End!F166)","v":0},{"$f":"_xlfn.FORMULATEXT(F43)","v":"=SUM(Start:End!F166)"},null,null,null,{"$f":"-SUM(Start:End!K166)","v":0},{"$f":"-SUM(Start:End!L166)","v":0},{"$f":"-SUM(Start:End!M166)","v":0},{"$f":"-SUM(Start:End!N166)","v":0},{"$f":"-SUM(Start:End!O166)","v":0},{"$f":"-SUM(Start:End!P166)","v":0},{"$f":"-SUM(Start:End!Q166)","v":-824.90903205814834},{"$f":"-SUM(Start:End!R166)","v":-831.5565496915342},{"$f":"-SUM(Start:End!S166)","v":-757.0968601397617},{"$f":"-SUM(Start:End!T166)","v":-844.67013742994232},{"$f":"-SUM(Start:End!U166)","v":-769.93622353553474},{"$f":"-SUM(Start:End!V166)","v":-857.90024164855913},{"$f":"-SUM(Start:End!W166)","v":-864.20253426172712},{"$f":"-SUM(Start:End!X166)","v":-624.7359550401477},{"$f":"-SUM(Start:End!Y166)","v":-876.06816446970515},{"$f":"-SUM(Start:End!Z166)","v":-800.22020822916784},{"$f":"-SUM(Start:End!AA166)","v":-888.58135876849929},{"$f":"-SUM(Start:End!AB166)","v":-812.48939939648062},{"$f":"-SUM(Start:End!AC166)","v":-901.20030047235059},{"$f":"-SUM(Start:End!AD166)","v":-907.68735518388166},{"$f":"-SUM(Start:End!AE166)","v":-831.22856597903547},{"$f":"-SUM(Start:End!AF166)","v":-920.46729769882654},{"$f":"-SUM(Start:End!AG166)","v":-843.76279459769239},{"$f":"-SUM(Start:End!AH166)","v":-933.35494869634135},{"$f":"-SUM(Start:End!AI166)","v":-939.64235914200049},{"$f":"-SUM(Start:End!AJ166)","v":-694.8613833417462},{"$f":"-SUM(Start:End!AK166)","v":-951.45748305276015},{"$f":"-SUM(Start:End!AL166)","v":-873.84623169083716},{"$f":"-SUM(Start:End!AM166)","v":-963.9277511054047},{"$f":"-SUM(Start:End!AN166)","v":-2374.3486372040052},{"$f":"-SUM(Start:End!AO166)","v":-2618.2994886436391},{"$f":"-SUM(Start:End!AP166)","v":-2638.926707265864},{"$f":"-SUM(Start:End!AQ166)","v":-2434.0321766815559},{"$f":"-SUM(Start:End!AR166)","v":-2679.7144939173077},{"$f":"-SUM(Start:End!AS166)","v":-3755.5869358481145},{"$f":"-SUM(Start:End!AT166)","v":-4075.1984983084058},{"$f":"-SUM(Start:End!AU166)","v":-4096.4625903210617},{"$f":"-SUM(Start:End!AV166)","v":-3516.4574772081555},{"$f":"-SUM(Start:End!AW166)","v":-4137.3037241048733},{"$f":"-SUM(Start:End!AX166)","v":-3857.4677205975318},{"$f":"-SUM(Start:End!AY166)","v":-4179.557387584674},{"$f":"-SUM(Start:End!AZ166)","v":-3899.2023871562733},{"$f":"-SUM(Start:End!BA166)","v":-4222.2310732441565},{"$f":"-SUM(Start:End!BB166)","v":-4244.23005909735},{"$f":"-SUM(Start:End!BC166)","v":-3963.0907932558694},{"$f":"-SUM(Start:End!BD166)","v":-4287.5430718145417},{"$f":"-SUM(Start:End!BE166)","v":-4005.8748812321269},{"$f":"-SUM(Start:End!BF166)","v":-4331.284071353718},{"$f":"-SUM(Start:End!BG166)","v":-4352.7731605023691},{"$f":"-SUM(Start:End!BH166)","v":-3459.2719988236468},{"$f":"-SUM(Start:End!BI166)","v":-5776.6078156368967},{"$f":"-SUM(Start:End!BJ166)","v":-5365.5731264565311},{"$f":"-SUM(Start:End!BK166)","v":-5837.0845304327831},{"$f":"-SUM(Start:End!BL166)","v":-5425.2912127933978},{"$f":"-SUM(Start:End!BM166)","v":-5898.1149455191462},{"$f":"-SUM(Start:End!BN166)","v":-5929.5774277765249},{"$f":"-SUM(Start:End!BO166)","v":-5516.6410220323878},{"$f":"-SUM(Start:End!BP166)","v":-5991.4509720071746},{"$f":"-SUM(Start:End!BQ166)","v":-5577.7458079987528},{"$f":"-SUM(Start:End!BR166)","v":-6053.8884906352396},{"$f":"-SUM(Start:End!BS166)","v":-6086.0627769902258},{"$f":"-SUM(Start:End!BT166)","v":-4776.8320475566579},{"$f":"-SUM(Start:End!BU166)","v":-6146.3777825704838},{"$f":"-SUM(Start:End!BV166)","v":-5730.7254948769132},{"$f":"-SUM(Start:End!BW166)","v":-6210.2285428901669},{"$f":"-SUM(Start:End!BX166)","v":-5793.7932134891817},{"$f":"-SUM(Start:End!BY166)","v":-6274.6578349676893},{"$f":"-SUM(Start:End!BZ166)","v":-6307.8397344924842},{"$f":"-SUM(Start:End!CA166)","v":-6346.6244394619225},{"$f":"-SUM(Start:End!CB166)","v":-9866.6007170624471},{"$f":"-SUM(Start:End!CC166)","v":-9184.9366218983596},{"$f":"-SUM(Start:End!CD166)","v":-9947.5931533927378},{"$f":"-SUM(Start:End!CE166)","v":-9989.5418560247526},{"$f":"-SUM(Start:End!CF166)","v":-7856.9520635046456},{"$f":"-SUM(Start:End!CG166)","v":-10066.703254202241},{"$f":"-SUM(Start:End!CH166)","v":-9383.1496384039547},{"$f":"-SUM(Start:End!CI166)","v":-10149.333356301697},{"$f":"-SUM(Start:End!CJ166)","v":-9465.0217664521952},{"$f":"-SUM(Start:End!CK166)","v":-10232.636235764418},{"$f":"-SUM(Start:End!CL166)","v":-10275.752617431617},{"$f":"-SUM(Start:End!CM166)","v":-9590.3006902294474},{"$f":"-SUM(Start:End!CN166)","v":-10360.081642674009},{"$f":"-SUM(Start:End!CO166)","v":-9673.861880348577},{"$f":"-SUM(Start:End!CP166)","v":-10445.095404214888},{"$f":"-SUM(Start:End!CQ166)","v":-10489.076361414569},{"$f":"-SUM(Start:End!CR166)","v":-9070.1676514680439},{"$f":"-SUM(Start:End!CS166)","v":-10572.695951449128},{"$f":"-SUM(Start:End!CT166)","v":-9884.5352270026997},{"$f":"-SUM(Start:End!CU166)","v":-11063.60047459455},{"$f":"-SUM(Start:End!CV166)","v":-10331.262838968225},{"$f":"-SUM(Start:End!CW166)","v":-11156.495300055738},{"$f":"-SUM(Start:End!CX166)","v":-11204.5227769909},{"$f":"-SUM(Start:End!CY166)","v":-10470.870371170455},{"$f":"-SUM(Start:End!CZ166)","v":-11298.552293706651},{"$f":"-SUM(Start:End!DA166)","v":-10564.015387350064},{"$f":"-SUM(Start:End!DB166)","v":-11393.339155452115},{"$f":"-SUM(Start:End!DC166)","v":-11442.322899816651},{"$f":"-SUM(Start:End!DD166)","v":-9136.3608973736791},{"$f":"-SUM(Start:End!DE166)","v":-11533.03085202406},{"$f":"-SUM(Start:End!DF166)","v":-10796.251663405719},{"$f":"-SUM(Start:End!DG166)","v":-11629.70831110976},{"$f":"-SUM(Start:End!DH166)","v":-10892.030158896581},{"$f":"-SUM(Start:End!DI166)","v":-12664.844423834142},{"$f":"-SUM(Start:End!DJ166)","v":-12716.923084331786},{"$f":"-SUM(Start:End!DK166)","v":-13701.975204677665},{"$f":"-SUM(Start:End!DL166)","v":-14778.650670688758},{"$f":"-SUM(Start:End!DM166)","v":-13812.332277050311},{"$f":"-SUM(Start:End!DN166)","v":-14890.707951704182},{"$f":"-SUM(Start:End!DO166)","v":-14948.765530029948},{"$f":"-SUM(Start:End!DP166)","v":-11929.45318054531},{"$f":"-SUM(Start:End!DQ166)","v":-15055.293289866011},{"$f":"-SUM(Start:End!DR166)","v":-14086.835079181739},{"$f":"-SUM(Start:End!DS166)","v":-15169.4875347785},{"$f":"-SUM(Start:End!DT166)","v":-14200.173227784133},{"$f":"-SUM(Start:End!DU166)","v":-15284.560602354659},{"$f":"-SUM(Start:End!DV166)","v":-15344.141462265117},{"$f":"-SUM(Start:End!DW166)","v":-14373.541339789826},{"$f":"-SUM(Start:End!DX166)","v":-15460.555670737884},{"$f":"-SUM(Start:End!DY166)","v":-14489.08964844617},{"$f":"-SUM(Start:End!DZ166)","v":-15577.864132516215},{"$f":"-SUM(Start:End!EA166)","v":-15638.573977492515},{"$f":"-SUM(Start:End!EB166)","v":-12870.489506101585},{"$f":"-SUM(Start:End!EC166)","v":-16292.644712976018},{"$f":"-SUM(Start:End!ED166)","v":-15234.557229918239},{"$f":"-SUM(Start:End!EE166)","v":-16421.14575452212},{"$f":"-SUM(Start:End!EF166)","v":-15361.994709568777},{"$f":"-SUM(Start:End!EG166)","v":-16550.63484968535},{"$f":"-SUM(Start:End!EH166)","v":-16617.626971538775},{"$f":"-SUM(Start:End!EI166)","v":-15556.878902857294},{"$f":"-SUM(Start:End!EJ166)","v":-16748.623578624964},{"$f":"-SUM(Start:End!EK166)","v":-15686.801415508948},{"$f":"-SUM(Start:End!EL166)","v":-16880.625608140843},{"$f":"-SUM(Start:End!EM166)","v":-16948.887314738793},{"$f":"-SUM(Start:End!EN166)","v":-14753.49410206953},{"$f":"-SUM(Start:End!EO166)","v":-17078.649986655655},{"$f":"-SUM(Start:End!EP166)","v":-16014.11781899306},{"$f":"-SUM(Start:End!EQ166)","v":-17213.183752355846},{"$f":"-SUM(Start:End!ER166)","v":-16147.562644679179},{"$f":"-SUM(Start:End!ES166)","v":-17348.747568540297},{"$f":"-SUM(Start:End!ET166)","v":-17418.808786252845},{"$f":"-SUM(Start:End!EU166)","v":-16351.552640154732},{"$f":"-SUM(Start:End!EV166)","v":-22255.226791851615},{"$f":"-SUM(Start:End!EW166)","v":-24260.482385196134},{"$f":"-SUM(Start:End!EX166)","v":-26017.521855030187},{"$f":"-SUM(Start:End!EY166)","v":-26109.961830903681},{"$f":"-SUM(Start:End!EZ166)","v":-21184.409817266187},{"$f":"-SUM(Start:End!FA166)","v":-26279.11941214788},{"$f":"-SUM(Start:End!FB166)","v":-24698.197293826637},{"$f":"-SUM(Start:End!FC166)","v":-26460.660150348594},{"$f":"-SUM(Start:End!FD166)","v":-24878.850154075288},{"$f":"-SUM(Start:End!FE166)","v":-26643.515092210411},{"$f":"-SUM(Start:End!FF166)","v":-26738.228582696847},{"$f":"-SUM(Start:End!FG166)","v":-25155.0894415562},{"$f":"-SUM(Start:End!FH166)","v":-26923.090301108547},{"$f":"-SUM(Start:End!FI166)","v":-25339.054512584014},{"$f":"-SUM(Start:End!FJ166)","v":-27109.288887668754},{"$f":"-SUM(Start:End!FK166)","v":-27205.689264815126},{"$f":"-SUM(Start:End!FL166)","v":-22256.05782703936},{"$f":"-SUM(Start:End!FM166)","v":-27382.714782788105},{"$f":"-SUM(Start:End!FN166)","v":-25796.393978184195},{"$f":"-SUM(Start:End!FO166)","v":-27572.239517571681},{"$f":"-SUM(Start:End!FP166)","v":-25985.009570760725},{"$f":"-SUM(Start:End!FQ166)","v":-27763.132960999963},{"$f":"-SUM(Start:End!FR166)","v":-27861.902040057488},{"$f":"-SUM(Start:End!FS166)","v":-26273.311162459497},{"$f":"-SUM(Start:End!FT166)","v":-28054.884826645794},{"$f":"-SUM(Start:End!FU166)","v":-26465.376115520106},{"$f":"-SUM(Start:End!FV166)","v":-28249.25992911197},{"$f":"-SUM(Start:End!FW166)","v":-28349.785461116375},{"$f":"-SUM(Start:End!FX166)","v":-23375.361748958254},{"$f":"-SUM(Start:End!FY166)","v":-28535.00719678009},{"$f":"-SUM(Start:End!FZ166)","v":-26943.160483849773},{"$f":"-SUM(Start:End!GA166)","v":-28732.84841873404},{"$f":"-SUM(Start:End!GB166)","v":-27140.071489772254},{"$f":"-SUM(Start:End!GC166)","v":-28932.115140775353},{"$f":"-SUM(Start:End!GD166)","v":-29035.108550599609},{"$f":"-SUM(Start:End!GE166)","v":-27440.939197099644},{"$f":"-SUM(Start:End!GF166)","v":-29236.550644442592},{"$f":"-SUM(Start:End!GG166)","v":-26281.871971007095},{"$f":"-SUM(Start:End!GH166)","v":-28023.348459449899},{"$f":"-SUM(Start:End!GI166)","v":-28127.01131296228},{"$f":"-SUM(Start:End!GJ166)","v":-24938.101851546231},{"$f":"-SUM(Start:End!GK166)","v":-28324.4643681292},{"$f":"-SUM(Start:End!GL166)","v":-26780.831220191456},{"$f":"-SUM(Start:End!GM166)","v":-28528.806271974579},{"$f":"-SUM(Start:End!GN166)","v":-26983.994971046599},{"$f":"-SUM(Start:End!GO166)","v":-28734.595121724211},{"$f":"-SUM(Start:End!GP166)","v":-28840.783528386157},{"$f":"-SUM(Start:End!GQ166)","v":-26660.061737993863},{"$f":"-SUM(Start:End!GR166)","v":-28382.55339939367},{"$f":"-SUM(Start:End!GS166)","v":-26863.278970990177},{"$f":"-SUM(Start:End!GT166)","v":-28588.431145565926},{"$f":"-SUM(Start:End!GU166)","v":-28694.622341294369},{"$f":"-SUM(Start:End!GV166)","v":-23918.223056969746},{"$f":"-SUM(Start:End!GW166)","v":-28891.859449207677},{"$f":"-SUM(Start:End!GX166)","v":-27369.517039921542},{"$f":"-SUM(Start:End!GY166)","v":-29101.349439763748},{"$f":"-SUM(Start:End!GZ166)","v":-27577.785633961288},{"$f":"-SUM(Start:End!HA166)","v":-29312.323437832143},{"$f":"-SUM(Start:End!HB166)","v":-29421.087376144922},{"$f":"-SUM(Start:End!HC166)","v":-27895.695332731852},{"$f":"-SUM(Start:End!HD166)","v":-29634.324775760477},{"$f":"-SUM(Start:End!HE166)","v":-28107.704466784387},{"$f":"-SUM(Start:End!HF166)","v":-29849.072066705332},{"$f":"-SUM(Start:End!HG166)","v":-29959.740671129919},{"$f":"-SUM(Start:End!HH166)","v":-25152.242766020921},{"$f":"-SUM(Start:End!HI166)","v":-30165.860446327548},{"$f":"-SUM(Start:End!HJ166)","v":-24691.973792829038},{"$f":"-SUM(Start:End!HK166)","v":-24908.784903768323},{"$f":"-SUM(Start:End!HL166)","v":-23564.073204831126},{"$f":"-SUM(Start:End!HM166)","v":-25065.984380041366},{"$f":"-SUM(Start:End!HN166)","v":-25147.334644226921},{"$f":"-SUM(Start:End!HO166)","v":-23801.970384803211},{"$f":"-SUM(Start:End!HP166)","v":-25306.063470325549},{"$f":"-SUM(Start:End!HQ166)","v":-23960.259459293102},{"$f":"-SUM(Start:End!HR166)","v":-25465.809471130753},{"$f":"-SUM(Start:End!HS166)","v":-25548.443045743948},{"$f":"-SUM(Start:End!HT166)","v":-21343.280246279377},{"$f":"-SUM(Start:End!HU166)","v":-25700.213862485864},{"$f":"-SUM(Start:End!HV166)","v":-24353.2885718299},{"$f":"-SUM(Start:End!HW166)","v":-25862.483689951216},{"$f":"-SUM(Start:End!HX166)","v":-24515.120034726231},{"$f":"-SUM(Start:End!HY166)","v":-26025.793318820593},{"$f":"-SUM(Start:End!HZ166)","v":-26110.222814803874},{"$f":"-SUM(Start:End!IA166)","v":-24762.210445406155},{"$f":"-SUM(Start:End!IB166)","v":-26275.120536982882},{"$f":"-SUM(Start:End!IC166)","v":-24926.671064285649},{"$f":"-SUM(Start:End!ID166)","v":-26441.074869729873},{"$f":"-SUM(Start:End!IE166)","v":-26526.837073988303},{"$f":"-SUM(Start:End!IF166)","v":-23742.606990642897},{"$f":"-SUM(Start:End!IG166)","v":-26689.621164647382},{"$f":"-SUM(Start:End!IH166)","v":-23218.135742616178},{"$f":"-SUM(Start:End!II166)","v":-24211.384717712139},{"$f":"-SUM(Start:End!IJ166)","v":-22958.907898536574},{"$f":"-SUM(Start:End!IK166)","v":-24357.849122588188},{"$f":"-SUM(Start:End!IL166)","v":-24433.636356341427},{"$f":"-SUM(Start:End!IM166)","v":-23180.794691966723},{"$f":"-SUM(Start:End!IN166)","v":-24581.498444352801},{"$f":"-SUM(Start:End!IO166)","v":-23328.409537261778},{"$f":"-SUM(Start:End!IP166)","v":-24730.289870048491},{"$f":"-SUM(Start:End!IQ166)","v":-24807.24909080732},{"$f":"-SUM(Start:End!IR166)","v":-20892.492364821723},{"$f":"-SUM(Start:End!IS166)","v":-24948.589312836015},{"$f":"-SUM(Start:End!IT166)","v":-23694.863227162132},{"$f":"-SUM(Start:End!IU166)","v":-25099.685512376585},{"$f":"-SUM(Start:End!IV166)","v":-23845.714528537697},{"$f":"-SUM(Start:End!IW166)","v":-24031.586797978132},{"$f":"-SUM(Start:End!IX166)","v":-24107.711005807287},{"$f":"-SUM(Start:End!IY166)","v":-22915.043890874054},{"$f":"-SUM(Start:End!IZ166)","v":-24256.453490731477},{"$f":"-SUM(Start:End!JA166)","v":-23063.499102244525},{"$f":"-SUM(Start:End!JB166)","v":-24406.135888701043},{"$f":"-SUM(Start:End!JC166)","v":-24483.445160710115},{"$f":"-SUM(Start:End!JD166)","v":-20748.206131093102},{"$f":"-SUM(Start:End!JE166)","v":-24626.089859254334},{"$f":"-SUM(Start:End!JF166)","v":-23432.399318227228},{"$f":"-SUM(Start:End!JG166)","v":-24778.105834313938},{"$f":"-SUM(Start:End!JH166)","v":-23584.130459164338},{"$f":"-SUM(Start:End!JI166)","v":-24931.082472401657},{"$f":"-SUM(Start:End!JJ166)","v":-25010.051139680087},{"$f":"-SUM(Start:End!JK166)","v":-23815.657016617621},{"$f":"-SUM(Start:End!JL166)","v":-25164.494356529725},{"$f":"-SUM(Start:End!JM166)","v":-23969.81739020735},{"$f":"-SUM(Start:End!JN166)","v":-25319.913640476007},{"$f":"-SUM(Start:End!JO166)","v":-25400.112646853468},{"$f":"-SUM(Start:End!JP166)","v":-19124.682818392201},{"$f":"-SUM(Start:End!JQ166)","v":-20833.450609320411},{"$f":"-SUM(Start:End!JR166)","v":-19835.252060197257},{"$f":"-SUM(Start:End!JS166)","v":-20969.531861137268},{"$f":"-SUM(Start:End!JT166)","v":-19970.885955555525},{"$f":"-SUM(Start:End!JU166)","v":-21106.482700154007},{"$f":"-SUM(Start:End!JV166)","v":-21177.065403052133},{"$f":"-SUM(Start:End!JW166)","v":-20177.755350279182},{"$f":"-SUM(Start:End!JX166)","v":-21315.342906389931},{"$f":"-SUM(Start:End!JY166)","v":-20315.586828878466},{"$f":"-SUM(Start:End!JZ166)","v":-21454.503995828294},{"$f":"-SUM(Start:End!KA166)","v":-21526.200797912828},{"$f":"-SUM(Start:End!KB166)","v":-19453.437983320058},{"$f":"-SUM(Start:End!KC166)","v":-21663.135261230895},{"$f":"-SUM(Start:End!KD166)","v":-20662.260571942301},{"$f":"-SUM(Start:End!KE166)","v":-21804.518148108735},{"$f":"-SUM(Start:End!KF166)","v":-20803.199331920743},{"$f":"-SUM(Start:End!KG166)","v":-21946.804408904783},{"$f":"-SUM(Start:End!KH166)","v":-22020.076471498105},{"$f":"-SUM(Start:End!KI166)","v":-21018.098519800649},{"$f":"-SUM(Start:End!KJ166)","v":-22163.740543342454},{"$f":"-SUM(Start:End!KK166)","v":-21161.31998107662},{"$f":"-SUM(Start:End!KL166)","v":-22308.322533313432},{"$f":"-SUM(Start:End!KM166)","v":-21092.841120645182},{"$f":"-SUM(Start:End!KN166)","v":-14953.005645773885},{"$f":"-SUM(Start:End!KO166)","v":-17670.865136695378},{"$f":"-SUM(Start:End!KP166)","v":-16832.000889833223},{"$f":"-SUM(Start:End!KQ166)","v":-17773.830695708653},{"$f":"-SUM(Start:End!KR166)","v":-16934.857774369357},{"$f":"-SUM(Start:End!KS166)","v":-17877.413160622251},{"$f":"-SUM(Start:End!KT166)","v":-17930.921909436507},{"$f":"-SUM(Start:End!KU166)","v":-17091.792525609493},{"$f":"-SUM(Start:End!KV166)","v":-18035.446722972993},{"$f":"-SUM(Start:End!KW166)","v":-17196.210843439738},{"$f":"-SUM(Start:End!KX166)","v":-18140.597973967888},{"$f":"-SUM(Start:End!KY166)","v":-18194.896455542312},{"$f":"-SUM(Start:End!KZ166)","v":-15567.80571310202},{"$f":"-SUM(Start:End!LA166)","v":-18295.045470004676},{"$f":"-SUM(Start:End!LB166)","v":-17455.532324016105},{"$f":"-SUM(Start:End!LC166)","v":-18401.749815682757},{"$f":"-SUM(Start:End!LD166)","v":-17562.133177141979},{"$f":"-SUM(Start:End!LE166)","v":-18509.093902367626},{"$f":"-SUM(Start:End!LF166)","v":-18564.496280230047},{"$f":"-SUM(Start:End!LG166)","v":-17724.731070632643},{"$f":"-SUM(Start:End!LH166)","v":-13743.09533329204},{"$f":"-SUM(Start:End!LI166)","v":-13132.750334441364},{"$f":"-SUM(Start:End!LJ166)","v":-13831.888470590826},{"$f":"-SUM(Start:End!LK166)","v":-13877.593142171703},{"$f":"-SUM(Start:End!LL166)","v":-11954.241365766429},{"$f":"-SUM(Start:End!LM166)","v":-13962.885733631543},{"$f":"-SUM(Start:End!LN166)","v":-13352.186135032727},{"$f":"-SUM(Start:End!LO166)","v":-14053.108686558793},{"$f":"-SUM(Start:End!LP166)","v":-13442.273021013927},{"$f":"-SUM(Start:End!LQ166)","v":-14143.918836342076},{"$f":"-SUM(Start:End!LR166)","v":-14190.63945984111},{"$f":"-SUM(Start:End!LS166)","v":-7960.7881678637541},{"$f":"-SUM(Start:End!LT166)","v":-6625.3334566657832},{"$f":"-SUM(Start:End!LU166)","v":-6308.5056890280039},{"$f":"-SUM(Start:End!LV166)","v":-6674.7326800821711},{"$f":"-SUM(Start:End!LW166)","v":-6700.1285962243837},{"$f":"-SUM(Start:End!LX166)","v":-6040.2014066586435},{"$f":"-SUM(Start:End!LY166)","v":-6748.8971679845727},{"$f":"-SUM(Start:End!LZ166)","v":-6431.4071720591601},{"$f":"-SUM(Start:End!MA166)","v":-6799.1419117355081},{"$f":"-SUM(Start:End!MB166)","v":-6481.3878783853379},{"$f":"-SUM(Start:End!MC166)","v":-6849.7303351119845},{"$f":"-SUM(Start:End!MD166)","v":-6875.7263641920736},{"$f":"-SUM(Start:End!ME166)","v":-6557.5783130585523},{"$f":"-SUM(Start:End!MF166)","v":-6926.8384366178161},{"$f":"-SUM(Start:End!MG166)","v":-6608.4265426430802},{"$f":"-SUM(Start:End!MH166)","v":-6978.2999810771098},{"$f":"-SUM(Start:End!MI166)","v":-7004.7365810807169},{"$f":"-SUM(Start:End!MJ166)","v":-5995.2655614761879},{"$f":"-SUM(Start:End!MK166)","v":-7054.4283295979185},{"$f":"-SUM(Start:End!ML166)","v":-6735.3514487209022},{"$f":"-SUM(Start:End!MM166)","v":-7106.762283809092},{"$f":"-SUM(Start:End!MN166)","v":-6787.4218294960574},{"$f":"-SUM(Start:End!MO166)","v":-7159.4538696305353},{"$f":"-SUM(Start:End!MP166)","v":-7186.5111427909815},{"$f":"-SUM(Start:End!MQ166)","v":-6866.7774381362333},{"$f":"-SUM(Start:End!MR166)","v":-7239.7475091745919},{"$f":"-SUM(Start:End!MS166)","v":-6919.750501871501},{"$f":"-SUM(Start:End!MT166)","v":-7293.3475328622717},{"$f":"-SUM(Start:End!MU166)","v":-7320.8631505576468},{"$f":"-SUM(Start:End!MV166)","v":-6304.4742009578395},{"$f":"-SUM(Start:End!MW166)","v":-7372.6970838409406},{"$f":"-SUM(Start:End!MX166)","v":-7052.0365315735944},{"$f":"-SUM(Start:End!MY166)","v":-7427.2053055503702},{"$f":"-SUM(Start:End!MZ166)","v":-7106.2818291500989},{"$f":"-SUM(Start:End!NA166)","v":-7482.0856764369037},{"$f":"-SUM(Start:End!NB166)","v":-7510.24728394667},{"$f":"-SUM(Start:End!NC166)","v":-7188.9316059128105},{"$f":"-SUM(Start:End!ND166)","v":-7565.6944227833865},{"$f":"-SUM(Start:End!NE166)","v":-7244.1161717286104},{"$f":"-SUM(Start:End!NF166)","v":-7621.5199792340818},{"$f":"-SUM(Start:End!NG166)","v":-7200.1672934925718},{"$f":"-SUM(Start:End!NH166)","v":-3435.7545372009622},{"$f":"-SUM(Start:End!NI166)","v":-2942.6603640408143},{"$f":"-SUM(Start:End!NJ166)","v":-2192.8783664115308},{"$f":"-SUM(Start:End!NK166)","v":-2323.6397088557246},{"$f":"-SUM(Start:End!NL166)","v":-2215.050353124605},{"$f":"-SUM(Start:End!NM166)","v":-2346.1900261434776},{"$f":"-SUM(Start:End!NN166)","v":-2357.7276594113223},{"$f":"-SUM(Start:End!NO166)","v":-2248.8192088621909},{"$f":"-SUM(Start:End!NP166)","v":-2380.529487624714},{"$f":"-SUM(Start:End!NQ166)","v":-2271.4076676970226},{"$f":"-SUM(Start:End!NR166)","v":-2403.4995439187828},{"$f":"-SUM(Start:End!NS166)","v":-2415.2493678349392},{"$f":"-SUM(Start:End!NT166)","v":0},{"$f":"-SUM(Start:End!NU166)","v":0},{"$f":"-SUM(Start:End!NV166)","v":0},{"$f":"-SUM(Start:End!NW166)","v":0},{"$f":"-SUM(Start:End!NX166)","v":0},{"$f":"-SUM(Start:End!NY166)","v":0},{"$f":"-SUM(Start:End!NZ166)","v":0},{"$f":"-SUM(Start:End!OA166)","v":0},{"$f":"-SUM(Start:End!OB166)","v":0},{"$f":"-SUM(Start:End!OC166)","v":0},{"$f":"-SUM(Start:End!OD166)","v":0},{"$f":"-SUM(Start:End!OE166)","v":0},{"$f":"-SUM(Start:End!OF166)","v":0},{"$f":"-SUM(Start:End!OG166)","v":0},{"$f":"-SUM(Start:End!OH166)","v":0},{"$f":"-SUM(Start:End!OI166)","v":0},{"$f":"-SUM(Start:End!OJ166)","v":0},{"$f":"-SUM(Start:End!OK166)","v":0},{"$f":"-SUM(Start:End!OL166)","v":0},{"$f":"-SUM(Start:End!OM166)","v":0},{"$f":"-SUM(Start:End!ON166)","v":0},{"$f":"-SUM(Start:End!OO166)","v":0},{"$f":"-SUM(Start:End!OP166)","v":0},{"$f":"-SUM(Start:End!OQ166)","v":0},{"$f":"-SUM(Start:End!OR166)","v":0},{"$f":"-SUM(Start:End!OS166)","v":0},{"$f":"-SUM(Start:End!OT166)","v":0},{"$f":"-SUM(Start:End!OU166)","v":0},{"$f":"-SUM(Start:End!OV166)","v":0},{"$f":"-SUM(Start:End!OW166)","v":0},{"$f":"-SUM(Start:End!OX166)","v":0},{"$f":"-SUM(Start:End!OY166)","v":0},{"$f":"-SUM(Start:End!OZ166)","v":0},{"$f":"-SUM(Start:End!PA166)","v":0},{"$f":"-SUM(Start:End!PB166)","v":0},{"$f":"-SUM(Start:End!PC166)","v":0},{"$f":"-SUM(Start:End!PD166)","v":0},{"$f":"-SUM(Start:End!PE166)","v":0},{"$f":"-SUM(Start:End!PF166)","v":0},{"$f":"-SUM(Start:End!PG166)","v":0},{"$f":"-SUM(Start:End!PH166)","v":0},{"$f":"-SUM(Start:End!PI166)","v":0},{"$f":"-SUM(Start:End!PJ166)","v":0},{"$f":"-SUM(Start:End!PK166)","v":0},{"$f":"-SUM(Start:End!PL166)","v":0},{"$f":"-SUM(Start:End!PM166)","v":0},{"$f":"-SUM(Start:End!PN166)","v":0},{"$f":"-SUM(Start:End!PO166)","v":0},{"$f":"-SUM(Start:End!PP166)","v":0},{"$f":"-SUM(Start:End!PQ166)","v":0},{"$f":"-SUM(Start:End!PR166)","v":0},{"$f":"-SUM(Start:End!PS166)","v":0},{"$f":"-SUM(Start:End!PT166)","v":0},{"$f":"-SUM(Start:End!PU166)","v":0},{"$f":"-SUM(Start:End!PV166)","v":0},{"$f":"-SUM(Start:End!PW166)","v":0},{"$f":"-SUM(Start:End!PX166)","v":0},{"$f":"-SUM(Start:End!PY166)","v":0},{"$f":"-SUM(Start:End!PZ166)","v":0},{"$f":"-SUM(Start:End!QA166)","v":0},{"$f":"-SUM(Start:End!QB166)","v":0},{"$f":"-SUM(Start:End!QC166)","v":0},{"$f":"-SUM(Start:End!QD166)","v":0},{"$f":"-SUM(Start:End!QE166)","v":0},{"$f":"-SUM(Start:End!QF166)","v":0},{"$f":"-SUM(Start:End!QG166)","v":0},{"$f":"-SUM(Start:End!QH166)","v":0},{"$f":"-SUM(Start:End!QI166)","v":0},{"$f":"-SUM(Start:End!QJ166)","v":0},{"$f":"-SUM(Start:End!QK166)","v":0},{"$f":"-SUM(Start:End!QL166)","v":0},{"$f":"-SUM(Start:End!QM166)","v":0},{"$f":"-SUM(Start:End!QN166)","v":0},{"$f":"-SUM(Start:End!QO166)","v":0},{"$f":"-SUM(Start:End!QP166)","v":0},{"$f":"-SUM(Start:End!QQ166)","v":0},{"$f":"-SUM(Start:End!QR166)","v":0},{"$f":"-SUM(Start:End!QS166)","v":0},{"$f":"-SUM(Start:End!QT166)","v":0},{"$f":"-SUM(Start:End!QU166)","v":0},{"$f":"-SUM(Start:End!QV166)","v":0},{"$f":"-SUM(Start:End!QW166)","v":0},{"$f":"-SUM(Start:End!QX166)","v":0},{"$f":"-SUM(Start:End!QY166)","v":0},{"$f":"-SUM(Start:End!QZ166)","v":0},{"$f":"-SUM(Start:End!RA166)","v":0},{"$f":"-SUM(Start:End!RB166)","v":0},{"$f":"-SUM(Start:End!RC166)","v":0},{"$f":"-SUM(Start:End!RD166)","v":0},{"$f":"-SUM(Start:End!RE166)","v":0},{"$f":"-SUM(Start:End!RF166)","v":0},{"$f":"-SUM(Start:End!RG166)","v":0},{"$f":"-SUM(Start:End!RH166)","v":0},{"$f":"-SUM(Start:End!RI166)","v":0},{"$f":"-SUM(Start:End!RJ166)","v":0},{"$f":"-SUM(Start:End!RK166)","v":0},{"$f":"-SUM(Start:End!RL166)","v":0},{"$f":"-SUM(Start:End!RM166)","v":0},{"$f":"-SUM(Start:End!RN166)","v":0},{"$f":"-SUM(Start:End!RO166)","v":0},{"$f":"-SUM(Start:End!RP166)","v":0},{"$f":"-SUM(Start:End!RQ166)","v":0},{"$f":"-SUM(Start:End!RR166)","v":0},{"$f":"-SUM(Start:End!RS166)","v":0},{"$f":"-SUM(Start:End!RT166)","v":0},{"$f":"-SUM(Start:End!RU166)","v":0},{"$f":"-SUM(Start:End!RV166)","v":0},{"$f":"-SUM(Start:End!RW166)","v":0},{"$f":"-SUM(Start:End!RX166)","v":0},{"$f":"-SUM(Start:End!RY166)","v":0},{"$f":"-SUM(Start:End!RZ166)","v":0},{"$f":"-SUM(Start:End!SA166)","v":0},{"$f":"-SUM(Start:End!SB166)","v":0},{"$f":"-SUM(Start:End!SC166)","v":0},{"$f":"-SUM(Start:End!SD166)","v":0},{"$f":"-SUM(Start:End!SE166)","v":0},{"$f":"-SUM(Start:End!SF166)","v":0},{"$f":"-SUM(Start:End!SG166)","v":0},{"$f":"-SUM(Start:End!SH166)","v":0},{"$f":"-SUM(Start:End!SI166)","v":0},{"$f":"-SUM(Start:End!SJ166)","v":0},{"$f":"-SUM(Start:End!SK166)","v":0},{"$f":"-SUM(Start:End!SL166)","v":0},{"$f":"-SUM(Start:End!SM166)","v":0},{"$f":"-SUM(Start:End!SN166)","v":0},{"$f":"-SUM(Start:End!SO166)","v":0},{"$f":"-SUM(Start:End!SP166)","v":0},{"$f":"-SUM(Start:End!SQ166)","v":0},{"$f":"-SUM(Start:End!SR166)","v":0},{"$f":"-SUM(Start:End!SS166)","v":0},{"$f":"-SUM(Start:End!ST166)","v":0},{"$f":"-SUM(Start:End!SU166)","v":0},{"$f":"-SUM(Start:End!SV166)","v":0},{"$f":"-SUM(Start:End!SW166)","v":0},{"$f":"-SUM(Start:End!SX166)","v":0},{"$f":"-SUM(Start:End!SY166)","v":0},{"$f":"-SUM(Start:End!SZ166)","v":0},{"$f":"-SUM(Start:End!TA166)","v":0},{"$f":"-SUM(Start:End!TB166)","v":0},{"$f":"-SUM(Start:End!TC166)","v":0},{"$f":"-SUM(Start:End!TD166)","v":0},{"$f":"-SUM(Start:End!TE166)","v":0},{"$f":"-SUM(Start:End!TF166)","v":0},{"$f":"-SUM(Start:End!TG166)","v":0},{"$f":"-SUM(Start:End!TH166)","v":0},{"$f":"-SUM(Start:End!TI166)","v":0},{"$f":"-SUM(Start:End!TJ166)","v":0},{"$f":"-SUM(Start:End!TK166)","v":0},{"$f":"-SUM(Start:End!TL166)","v":0},{"$f":"-SUM(Start:End!TM166)","v":0},{"$f":"-SUM(Start:End!TN166)","v":0},{"$f":"-SUM(Start:End!TO166)","v":0},{"$f":"-SUM(Start:End!TP166)","v":0},{"$f":"-SUM(Start:End!TQ166)","v":0},{"$f":"-SUM(Start:End!TR166)","v":0},{"$f":"-SUM(Start:End!TS166)","v":0},{"$f":"-SUM(Start:End!TT166)","v":0},{"$f":"-SUM(Start:End!TU166)","v":0},{"$f":"-SUM(Start:End!TV166)","v":0},{"$f":"-SUM(Start:End!TW166)","v":0},{"$f":"-SUM(Start:End!TX166)","v":0},{"$f":"-SUM(Start:End!TY166)","v":0},{"$f":"-SUM(Start:End!TZ166)","v":0},{"$f":"-SUM(Start:End!UA166)","v":0},{"$f":"-SUM(Start:End!UB166)","v":0},{"$f":"-SUM(Start:End!UC166)","v":0},{"$f":"-SUM(Start:End!UD166)","v":0},{"$f":"-SUM(Start:End!UE166)","v":0},{"$f":"-SUM(Start:End!UF166)","v":0},{"$f":"-SUM(Start:End!UG166)","v":0},{"$f":"-SUM(Start:End!UH166)","v":0},{"$f":"-SUM(Start:End!UI166)","v":0},{"$f":"-SUM(Start:End!UJ166)","v":0},{"$f":"-SUM(Start:End!UK166)","v":0},{"$f":"-SUM(Start:End!UL166)","v":0},{"$f":"-SUM(Start:End!UM166)","v":0},{"$f":"-SUM(Start:End!UN166)","v":0},{"$f":"-SUM(Start:End!UO166)","v":0},{"$f":"-SUM(Start:End!UP166)","v":0},{"$f":"-SUM(Start:End!UQ166)","v":0},{"$f":"-SUM(Start:End!UR166)","v":0},{"$f":"-SUM(Start:End!US166)","v":0},{"$f":"-SUM(Start:End!UT166)","v":0},{"$f":"-SUM(Start:End!UU166)","v":0},{"$f":"-SUM(Start:End!UV166)","v":0},{"$f":"-SUM(Start:End!UW166)","v":0},{"$f":"-SUM(Start:End!UX166)","v":0},{"$f":"-SUM(Start:End!UY166)","v":0},{"$f":"-SUM(Start:End!UZ166)","v":0},{"$f":"-SUM(Start:End!VA166)","v":0},{"$f":"-SUM(Start:End!VB166)","v":0},{"$f":"-SUM(Start:End!VC166)","v":0},{"$f":"-SUM(Start:End!VD166)","v":0},{"$f":"-SUM(Start:End!VE166)","v":0},{"$f":"-SUM(Start:End!VF166)","v":0},{"$f":"-SUM(Start:End!VG166)","v":0},{"$f":"-SUM(Start:End!VH166)","v":0},{"$f":"-SUM(Start:End!VI166)","v":0},{"$f":"-SUM(Start:End!VJ166)","v":0},{"$f":"-SUM(Start:End!VK166)","v":0},{"$f":"-SUM(Start:End!VL166)","v":0},{"$f":"-SUM(Start:End!VM166)","v":0},{"$f":"-SUM(Start:End!VN166)","v":0},{"$f":"-SUM(Start:End!VO166)","v":0},{"$f":"-SUM(Start:End!VP166)","v":0},{"$f":"-SUM(Start:End!VQ166)","v":0},{"$f":"-SUM(Start:End!VR166)","v":0},{"$f":"-SUM(Start:End!VS166)","v":0},{"$f":"-SUM(Start:End!VT166)","v":0},{"$f":"-SUM(Start:End!VU166)","v":0},{"$f":"-SUM(Start:End!VV166)","v":0},{"$f":"-SUM(Start:End!VW166)","v":0},{"$f":"-SUM(Start:End!VX166)","v":0},{"$f":"-SUM(Start:End!VY166)","v":0},{"$f":"-SUM(Start:End!VZ166)","v":0},{"$f":"-SUM(Start:End!WA166)","v":0},{"$f":"-SUM(Start:End!WB166)","v":0},{"$f":"-SUM(Start:End!WC166)","v":0},{"$f":"-SUM(Start:End!WD166)","v":0},{"$f":"-SUM(Start:End!WE166)","v":0},{"$f":"-SUM(Start:End!WF166)","v":0},{"$f":"-SUM(Start:End!WG166)","v":0},{"$f":"-SUM(Start:End!WH166)","v":0},{"$f":"-SUM(Start:End!WI166)","v":0},{"$f":"-SUM(Start:End!WJ166)","v":0},{"$f":"-SUM(Start:End!WK166)","v":0},{"$f":"-SUM(Start:End!WL166)","v":0},{"$f":"-SUM(Start:End!WM166)","v":0},{"$f":"-SUM(Start:End!WN166)","v":0},{"$f":"-SUM(Start:End!WO166)","v":0},{"$f":"-SUM(Start:End!WP166)","v":0},{"$f":"-SUM(Start:End!WQ166)","v":0},{"$f":"-SUM(Start:End!WR166)","v":0},{"$f":"-SUM(Start:End!WS166)","v":0},{"$f":"-SUM(Start:End!WT166)","v":0},{"$f":"-SUM(Start:End!WU166)","v":0},{"$f":"-SUM(Start:End!WV166)","v":0},{"$f":"-SUM(Start:End!WW166)","v":0},{"$f":"-SUM(Start:End!WX166)","v":0},{"$f":"-SUM(Start:End!WY166)","v":0},{"$f":"-SUM(Start:End!WZ166)","v":0},{"$f":"-SUM(Start:End!XA166)","v":0},{"$f":"-SUM(Start:End!XB166)","v":0},{"$f":"-SUM(Start:End!XC166)","v":0},{"$f":"-SUM(Start:End!XD166)","v":0},{"$f":"-SUM(Start:End!XE166)","v":0},{"$f":"-SUM(Start:End!XF166)","v":0},{"$f":"-SUM(Start:End!XG166)","v":0},{"$f":"-SUM(Start:End!XH166)","v":0},{"$f":"-SUM(Start:End!XI166)","v":0},{"$f":"-SUM(Start:End!XJ166)","v":0},{"$f":"-SUM(Start:End!XK166)","v":0},{"$f":"-SUM(Start:End!XL166)","v":0},{"$f":"-SUM(Start:End!XM166)","v":0},{"$f":"-SUM(Start:End!XN166)","v":0},{"$f":"-SUM(Start:End!XO166)","v":0},{"$f":"-SUM(Start:End!XP166)","v":0},{"$f":"-SUM(Start:End!XQ166)","v":0},{"$f":"-SUM(Start:End!XR166)","v":0},{"$f":"-SUM(Start:End!XS166)","v":0},{"$f":"-SUM(Start:End!XT166)","v":0},{"$f":"-SUM(Start:End!XU166)","v":0},{"$f":"-SUM(Start:End!XV166)","v":0},{"$f":"-SUM(Start:End!XW166)","v":0},{"$f":"-SUM(Start:End!XX166)","v":0},{"$f":"-SUM(Start:End!XY166)","v":0},{"$f":"-SUM(Start:End!XZ166)","v":0},{"$f":"-SUM(Start:End!YA166)","v":0},{"$f":"-SUM(Start:End!YB166)","v":0},{"$f":"-SUM(Start:End!YC166)","v":0},{"$f":"-SUM(Start:End!YD166)","v":0},{"$f":"-SUM(Start:End!YE166)","v":0},{"$f":"-SUM(Start:End!YF166)","v":0},{"$f":"-SUM(Start:End!YG166)","v":0},{"$f":"-SUM(Start:End!YH166)","v":0},{"$f":"-SUM(Start:End!YI166)","v":0},{"$f":"-SUM(Start:End!YJ166)","v":0},{"$f":"-SUM(Start:End!YK166)","v":0},{"$f":"-SUM(Start:End!YL166)","v":0},{"$f":"-SUM(Start:End!YM166)","v":0},{"$f":"-SUM(Start:End!YN166)","v":0},{"$f":"-SUM(Start:End!YO166)","v":0},{"$f":"-SUM(Start:End!YP166)","v":0},{"$f":"-SUM(Start:End!YQ166)","v":0},{"$f":"-SUM(Start:End!YR166)","v":0},{"$f":"-SUM(Start:End!YS166)","v":0},{"$f":"-SUM(Start:End!YT166)","v":0},{"$f":"-SUM(Start:End!YU166)","v":0},{"$f":"-SUM(Start:End!YV166)","v":0},{"$f":"-SUM(Start:End!YW166)","v":0},{"$f":"-SUM(Start:End!YX166)","v":0},{"$f":"-SUM(Start:End!YY166)","v":0},{"$f":"-SUM(Start:End!YZ166)","v":0},{"$f":"-SUM(Start:End!ZA166)","v":0},{"$f":"-SUM(Start:End!ZB166)","v":0},{"$f":"-SUM(Start:End!ZC166)","v":0},{"$f":"-SUM(Start:End!ZD166)","v":0},{"$f":"-SUM(Start:End!ZE166)","v":0},{"$f":"-SUM(Start:End!ZF166)","v":0},{"$f":"-SUM(Start:End!ZG166)","v":0},{"$f":"-SUM(Start:End!ZH166)","v":0},{"$f":"-SUM(Start:End!ZI166)","v":0},{"$f":"-SUM(Start:End!ZJ166)","v":0},{"$f":"-SUM(Start:End!ZK166)","v":0},{"$f":"-SUM(Start:End!ZL166)","v":0},{"$f":"-SUM(Start:End!ZM166)","v":0},{"$f":"-SUM(Start:End!ZN166)","v":0},{"$f":"-SUM(Start:End!ZO166)","v":0},{"$f":"-SUM(Start:End!ZP166)","v":0},{"$f":"-SUM(Start:End!ZQ166)","v":0},{"$f":"-SUM(Start:End!ZR166)","v":0},{"$f":"-SUM(Start:End!ZS166)","v":0},{"$f":"-SUM(Start:End!ZT166)","v":0},{"$f":"-SUM(Start:End!ZU166)","v":0},{"$f":"-SUM(Start:End!ZV166)","v":0},{"$f":"-SUM(Start:End!ZW166)","v":0},{"$f":"-SUM(Start:End!ZX166)","v":0},{"$f":"-SUM(Start:End!ZY166)","v":0},{"$f":"-SUM(Start:End!ZZ166)","v":0},{"$f":"-SUM(Start:End!AAA166)","v":0},{"$f":"-SUM(Start:End!AAB166)","v":0},{"$f":"-SUM(Start:End!AAC166)","v":0},{"$f":"-SUM(Start:End!AAD166)","v":0},{"$f":"-SUM(Start:End!AAE166)","v":0},{"$f":"-SUM(Start:End!AAF166)","v":0},{"$f":"-SUM(Start:End!AAG166)","v":0},{"$f":"-SUM(Start:End!AAH166)","v":0},{"$f":"-SUM(Start:End!AAI166)","v":0},{"$f":"-SUM(Start:End!AAJ166)","v":0},{"$f":"-SUM(Start:End!AAK166)","v":0},{"$f":"-SUM(Start:End!AAL166)","v":0},{"$f":"-SUM(Start:End!AAM166)","v":0},{"$f":"-SUM(Start:End!AAN166)","v":0},{"$f":"-SUM(Start:End!AAO166)","v":0},{"$f":"-SUM(Start:End!AAP166)","v":0},{"$f":"-SUM(Start:End!AAQ166)","v":0},{"$f":"-SUM(Start:End!AAR166)","v":0},{"$f":"-SUM(Start:End!AAS166)","v":0},{"$f":"-SUM(Start:End!AAT166)","v":0},{"$f":"-SUM(Start:End!AAU166)","v":0},{"$f":"-SUM(Start:End!AAV166)","v":0},{"$f":"-SUM(Start:End!AAW166)","v":0},{"$f":"-SUM(Start:End!AAX166)","v":0},{"$f":"-SUM(Start:End!AAY166)","v":0},{"$f":"-SUM(Start:End!AAZ166)","v":0},{"$f":"-SUM(Start:End!ABA166)","v":0},{"$f":"-SUM(Start:End!ABB166)","v":0},{"$f":"-SUM(Start:End!ABC166)","v":0},{"$f":"-SUM(Start:End!ABD166)","v":0},{"$f":"-SUM(Start:End!ABE166)","v":0},{"$f":"-SUM(Start:End!ABF166)","v":0},{"$f":"-SUM(Start:End!ABG166)","v":0},{"$f":"-SUM(Start:End!ABH166)","v":0},{"$f":"-SUM(Start:End!ABI166)","v":0},{"$f":"-SUM(Start:End!ABJ166)","v":0},{"$f":"-SUM(Start:End!ABK166)","v":0},{"$f":"-SUM(Start:End!ABL166)","v":0},{"$f":"-SUM(Start:End!ABM166)","v":0},{"$f":"-SUM(Start:End!ABN166)","v":0},{"$f":"-SUM(Start:End!ABO166)","v":0},{"$f":"-SUM(Start:End!ABP166)","v":0},{"$f":"-SUM(Start:End!ABQ166)","v":0},{"$f":"-SUM(Start:End!ABR166)","v":0},{"$f":"-SUM(Start:End!ABS166)","v":0},{"$f":"-SUM(Start:End!ABT166)","v":0},{"$f":"-SUM(Start:End!ABU166)","v":0},{"$f":"-SUM(Start:End!ABV166)","v":0},{"$f":"-SUM(Start:End!ABW166)","v":0},{"$f":"-SUM(Start:End!ABX166)","v":0},{"$f":"-SUM(Start:End!ABY166)","v":0},{"$f":"-SUM(Start:End!ABZ166)","v":0}]
[null,null,null,"Dividends Paid",{"$f":"ROW('Template Model'!E199)","v":199},{"$f":"SUM(Start:End!F199)","v":0},{"$f":"_xlfn.FORMULATEXT(F44)","v":"=SUM(Start:End!F199)"},null,null,null,{"$f":"-SUM(Start:End!K199)","v":0},{"$f":"-SUM(Start:End!L199)","v":0},{"$f":"-SUM(Start:End!M199)","v":0},{"$f":"-SUM(Start:End!N199)","v":0},{"$f":"-SUM(Start:End!O199)","v":0},{"$f":"-SUM(Start:End!P199)","v":0},{"$f":"-SUM(Start:End!Q199)","v":-400.74607226912985},{"$f":"-SUM(Start:End!R199)","v":-401.5256364411016},{"$f":"-SUM(Start:End!S199)","v":-386.07932749761949},{"$f":"-SUM(Start:End!T199)","v":-403.08925171556234},{"$f":"-SUM(Start:End!U199)","v":-387.57935551172773},{"$f":"-SUM(Start:End!V199)","v":-404.65886831864213},{"$f":"-SUM(Start:End!W199)","v":-405.34739334684332},{"$f":"-SUM(Start:End!X199)","v":-356.87794247968645},{"$f":"-SUM(Start:End!Y199)","v":-406.72789372890429},{"$f":"-SUM(Start:End!Z199)","v":-390.9742570378171},{"$f":"-SUM(Start:End!AA199)","v":-408.11300700686388},{"$f":"-SUM(Start:End!AB199)","v":-392.30222755994782},{"$f":"-SUM(Start:End!AC199)","v":-409.50274817552418},{"$f":"-SUM(Start:End!AD199)","v":-410.19935891751538},{"$f":"-SUM(Start:End!AE199)","v":-394.30247617309033},{"$f":"-SUM(Start:End!AF199)","v":-411.59607013972936},{"$f":"-SUM(Start:End!AG199)","v":-395.64152465436996},{"$f":"-SUM(Start:End!AH199)","v":-412.99744694436777},{"$f":"-SUM(Start:End!AI199)","v":-413.63269240103546},{"$f":"-SUM(Start:End!AJ199)","v":-364.05006900155649},{"$f":"-SUM(Start:End!AK199)","v":-414.90604802153166},{"$f":"-SUM(Start:End!AL199)","v":-398.74949276044526},{"$f":"-SUM(Start:End!AM199)","v":-416.18323248889783},{"$f":"-SUM(Start:End!AN199)","v":-1412.4334416342426},{"$f":"-SUM(Start:End!AO199)","v":-1474.4988971117868},{"$f":"-SUM(Start:End!AP199)","v":-1477.7477853709352},{"$f":"-SUM(Start:End!AQ199)","v":-1421.7855960210086},{"$f":"-SUM(Start:End!AR199)","v":-1484.2677598507576},{"$f":"-SUM(Start:End!AS199)","v":-2247.1418911682631},{"$f":"-SUM(Start:End!AT199)","v":-2337.3021246145649},{"$f":"-SUM(Start:End!AU199)","v":-2338.8133875182339},{"$f":"-SUM(Start:End!AV199)","v":-2162.4758963354661},{"$f":"-SUM(Start:End!AW199)","v":-2341.8679753215392},{"$f":"-SUM(Start:End!AX199)","v":-2254.3213124887452},{"$f":"-SUM(Start:End!AY199)","v":-2344.9653879496695},{"$f":"-SUM(Start:End!AZ199)","v":-2257.2782153875996},{"$f":"-SUM(Start:End!BA199)","v":-2348.1057167461586},{"$f":"-SUM(Start:End!BB199)","v":-2349.6920034864706},{"$f":"-SUM(Start:End!BC199)","v":-2261.7910218040806},{"$f":"-SUM(Start:End!BD199)","v":-2352.8968796784925},{"$f":"-SUM(Start:End!BE199)","v":-2264.8513232239525},{"$f":"-SUM(Start:End!BF199)","v":-2356.1449041495957},{"$f":"-SUM(Start:End!BG199)","v":-2357.575195848794},{"$f":"-SUM(Start:End!BH199)","v":-2089.3172506478463},{"$f":"-SUM(Start:End!BI199)","v":-3433.1624951449703},{"$f":"-SUM(Start:End!BJ199)","v":-3305.0501726653001},{"$f":"-SUM(Start:End!BK199)","v":-3438.796464000814},{"$f":"-SUM(Start:End!BL199)","v":-3310.4454251987645},{"$f":"-SUM(Start:End!BM199)","v":-3444.4782924670894},{"$f":"-SUM(Start:End!BN199)","v":-3447.3371866051584},{"$f":"-SUM(Start:End!BO199)","v":-3318.6246479424985},{"$f":"-SUM(Start:End!BP199)","v":-3453.0910002742039},{"$f":"-SUM(Start:End!BQ199)","v":-3324.1351717311582},{"$f":"-SUM(Start:End!BR199)","v":-3458.8929358876076},{"$f":"-SUM(Start:End!BS199)","v":-3461.8119826633238},{"$f":"-SUM(Start:End!BT199)","v":-3067.9771200014393},{"$f":"-SUM(Start:End!BU199)","v":-3467.6863011171877},{"$f":"-SUM(Start:End!BV199)","v":-3338.1142006562964},{"$f":"-SUM(Start:End!BW199)","v":-3473.6090093747775},{"$f":"-SUM(Start:End!BX199)","v":-3343.7871694955279},{"$f":"-SUM(Start:End!BY199)","v":-3479.580216136344},{"$f":"-SUM(Start:End!BZ199)","v":-3482.5840406691887},{"$f":"-SUM(Start:End!CA199)","v":-3698.8951868508584},{"$f":"-SUM(Start:End!CB199)","v":-6288.8513999251254},{"$f":"-SUM(Start:End!CC199)","v":-6048.4368216999319},{"$f":"-SUM(Start:End!CD199)","v":-6292.016709027931},{"$f":"-SUM(Start:End!CE199)","v":-6293.6127212140163},{"$f":"-SUM(Start:End!CF199)","v":-5568.0020269748402},{"$f":"-SUM(Start:End!CG199)","v":-6296.8314903015216},{"$f":"-SUM(Start:End!CH199)","v":-6055.7716905088282},{"$f":"-SUM(Start:End!CI199)","v":-6300.0859586967226},{"$f":"-SUM(Start:End!CJ199)","v":-6058.7647283286597},{"$f":"-SUM(Start:End!CK199)","v":-6303.3761745364345},{"$f":"-SUM(Start:End!CL199)","v":-6305.034702951044},{"$f":"-SUM(Start:End!CM199)","v":-6063.3177307539472},{"$f":"-SUM(Start:End!CN199)","v":-6308.3786314971321},{"$f":"-SUM(Start:End!CO199)","v":-6066.3954268824446},{"$f":"-SUM(Start:End!CP199)","v":-6311.758430398012},{"$f":"-SUM(Start:End!CQ199)","v":-6313.4617968942903},{"$f":"-SUM(Start:End!CR199)","v":-5826.9770988829659},{"$f":"-SUM(Start:End!CS199)","v":-6316.8954956271018},{"$f":"-SUM(Start:End!CT199)","v":-6074.2382576130103},{"$f":"-SUM(Start:End!CU199)","v":-6816.1466522499759},{"$f":"-SUM(Start:End!CV199)","v":-6555.3194459222041},{"$f":"-SUM(Start:End!CW199)","v":-6820.8142633384277},{"$f":"-SUM(Start:End!CX199)","v":-6823.1626011553526},{"$f":"-SUM(Start:End!CY199)","v":-6561.8556730590053},{"$f":"-SUM(Start:End!CZ199)","v":-6827.8883779567204},{"$f":"-SUM(Start:End!DA199)","v":-6566.2590551509711},{"$f":"-SUM(Start:End!DB199)","v":-6832.6530055880703},{"$f":"-SUM(Start:End!DC199)","v":-6835.0499070853893},{"$f":"-SUM(Start:End!DD199)","v":-6043.8862371932792},{"$f":"-SUM(Start:End!DE199)","v":-6839.8729230181561},{"$f":"-SUM(Start:End!DF199)","v":-6577.428542679676},{"$f":"-SUM(Start:End!DG199)","v":-6844.7349400812409},{"$f":"-SUM(Start:End!DH199)","v":-6581.9608938541405},{"$f":"-SUM(Start:End!DI199)","v":-7464.5085256945931},{"$f":"-SUM(Start:End!DJ199)","v":-7466.4223281405029},{"$f":"-SUM(Start:End!DK199)","v":-8789.1980870508269},{"$f":"-SUM(Start:End!DL199)","v":-9149.4826123402217},{"$f":"-SUM(Start:End!DM199)","v":-8791.4535214568677},{"$f":"-SUM(Start:End!DN199)","v":-9152.095804959019},{"$f":"-SUM(Start:End!DO199)","v":-9153.4147549409718},{"$f":"-SUM(Start:End!DP199)","v":-8075.1993331587073},{"$f":"-SUM(Start:End!DQ199)","v":-9156.0773885806484},{"$f":"-SUM(Start:End!DR199)","v":-8797.2268784800144},{"$f":"-SUM(Start:End!DS199)","v":-9158.7730359628695},{"$f":"-SUM(Start:End!DT199)","v":-8799.5902250307827},{"$f":"-SUM(Start:End!DU199)","v":-9161.5017401791811},{"$f":"-SUM(Start:End!DV199)","v":-9162.8785022170396},{"$f":"-SUM(Start:End!DW199)","v":-8803.1932219039736},{"$f":"-SUM(Start:End!DX199)","v":-9165.65687368826},{"$f":"-SUM(Start:End!DY199)","v":-8805.6339263908667},{"$f":"-SUM(Start:End!DZ199)","v":-9168.46841213878},{"$f":"-SUM(Start:End!EA199)","v":-9169.8866330308065},{"$f":"-SUM(Start:End!EB199)","v":-8937.167284163741},{"$f":"-SUM(Start:End!EC199)","v":-10132.194951706631},{"$f":"-SUM(Start:End!ED199)","v":-9736.826423918832},{"$f":"-SUM(Start:End!EE199)","v":-10137.341711290257},{"$f":"-SUM(Start:End!EF199)","v":-9741.5424834354799},{"$f":"-SUM(Start:End!EG199)","v":-10142.526969656074},{"$f":"-SUM(Start:End!EH199)","v":-10145.134054127542},{"$f":"-SUM(Start:End!EI199)","v":-9748.6842928550686},{"$f":"-SUM(Start:End!EJ199)","v":-10150.377170457767},{"$f":"-SUM(Start:End!EK199)","v":-9753.4907216116426},{"$f":"-SUM(Start:End!EL199)","v":-10155.658932811721},{"$f":"-SUM(Start:End!EM199)","v":-10158.314324950406},{"$f":"-SUM(Start:End!EN199)","v":-9360.5572588048999},{"$f":"-SUM(Start:End!EO199)","v":-10163.654168878411},{"$f":"-SUM(Start:End!EP199)","v":-9765.6654566991892},{"$f":"-SUM(Start:End!EQ199)","v":-10169.032809739911},{"$f":"-SUM(Start:End!ER199)","v":-9770.5989565943473},{"$f":"-SUM(Start:End!ES199)","v":-10174.450308930864},{"$f":"-SUM(Start:End!ET199)","v":-10177.173649747927},{"$f":"-SUM(Start:End!EU199)","v":-9778.0675255028655},{"$f":"-SUM(Start:End!EV199)","v":-13460.673536294413},{"$f":"-SUM(Start:End!EW199)","v":-14941.0053326944},{"$f":"-SUM(Start:End!EX199)","v":-15555.914032015737},{"$f":"-SUM(Start:End!EY199)","v":-15556.010484204759},{"$f":"-SUM(Start:End!EZ199)","v":-13709.716859661028},{"$f":"-SUM(Start:End!FA199)","v":-15556.223238136605},{"$f":"-SUM(Start:End!FB199)","v":-14940.439706539484},{"$f":"-SUM(Start:End!FC199)","v":-15556.462474904867},{"$f":"-SUM(Start:End!FD199)","v":-14940.255398885893},{"$f":"-SUM(Start:End!FE199)","v":-15556.728215024516},{"$f":"-SUM(Start:End!FF199)","v":-15556.871030376438},{"$f":"-SUM(Start:End!FG199)","v":-14940.023917432616},{"$f":"-SUM(Start:End!FH199)","v":-15557.176564984498},{"$f":"-SUM(Start:End!FI199)","v":-14939.899603325555},{"$f":"-SUM(Start:End!FJ199)","v":-15557.508656224594},{"$f":"-SUM(Start:End!FK199)","v":-15557.684667473846},{"$f":"-SUM(Start:End!FL199)","v":-13703.539882600462},{"$f":"-SUM(Start:End!FM199)","v":-15558.056635265897},{"$f":"-SUM(Start:End!FN199)","v":-14939.693947485612},{"$f":"-SUM(Start:End!FO199)","v":-15558.455215831273},{"$f":"-SUM(Start:End!FP199)","v":-14939.653776503283},{"$f":"-SUM(Start:End!FQ199)","v":-15558.880432431219},{"$f":"-SUM(Start:End!FR199)","v":-15559.103036639459},{"$f":"-SUM(Start:End!FS199)","v":-14939.638666983021},{"$f":"-SUM(Start:End!FT199)","v":-15559.56825191592},{"$f":"-SUM(Start:End!FU199)","v":-14939.658715753612},{"$f":"-SUM(Start:End!FV199)","v":-15560.060163401531},{"$f":"-SUM(Start:End!FW199)","v":-15560.316137980019},{"$f":"-SUM(Start:End!FX199)","v":-13698.044449210376},{"$f":"-SUM(Start:End!FY199)","v":-15560.848140577251},{"$f":"-SUM(Start:End!FZ199)","v":-14939.814387588081},{"$f":"-SUM(Start:End!GA199)","v":-15561.406902459996},{"$f":"-SUM(Start:End!GB199)","v":-14939.918922460747},{"$f":"-SUM(Start:End!GC199)","v":-15561.992449675286},{"$f":"-SUM(Start:End!GD199)","v":-15562.295276050361},{"$f":"-SUM(Start:End!GE199)","v":-14940.121066868845},{"$f":"-SUM(Start:End!GF199)","v":-15562.921051127421},{"$f":"-SUM(Start:End!GG199)","v":-16299.856582642624},{"$f":"-SUM(Start:End!GH199)","v":-16975.136144874166},{"$f":"-SUM(Start:End!GI199)","v":-16971.911710374381},{"$f":"-SUM(Start:End!GJ199)","v":-15610.865497716404},{"$f":"-SUM(Start:End!GK199)","v":-16965.500069207708},{"$f":"-SUM(Start:End!GL199)","v":-16283.124322374366},{"$f":"-SUM(Start:End!GM199)","v":-16959.138005308901},{"$f":"-SUM(Start:End!GN199)","v":-16276.512140316008},{"$f":"-SUM(Start:End!GO199)","v":-16952.825447573709},{"$f":"-SUM(Start:End!GP199)","v":-16949.687711518258},{"$f":"-SUM(Start:End!GQ199)","v":-16900.827436188723},{"$f":"-SUM(Start:End!GR199)","v":-17607.561963305663},{"$f":"-SUM(Start:End!GS199)","v":-16893.589819396377},{"$f":"-SUM(Start:End!GT199)","v":-17600.617112732638},{"$f":"-SUM(Start:End!GU199)","v":-17597.16289468114},{"$f":"-SUM(Start:End!GV199)","v":-15461.012177467026},{"$f":"-SUM(Start:End!GW199)","v":-17590.290828709989},{"$f":"-SUM(Start:End!GX199)","v":-16875.692911056802},{"$f":"-SUM(Start:End!GY199)","v":-17583.467197711343},{"$f":"-SUM(Start:End!GZ199)","v":-16868.612801671119},{"$f":"-SUM(Start:End!HA199)","v":-17576.691932138368},{"$f":"-SUM(Start:End!HB199)","v":-17573.322414870938},{"$f":"-SUM(Start:End!HC199)","v":-16858.076675636174},{"$f":"-SUM(Start:End!HD199)","v":-17566.619568778617},{"$f":"-SUM(Start:End!HE199)","v":-16851.10850936854},{"$f":"-SUM(Start:End!HF199)","v":-17559.964917729638},{"$f":"-SUM(Start:End!HG199)","v":-17556.655644453029},{"$f":"-SUM(Start:End!HH199)","v":-15415.503073382999},{"$f":"-SUM(Start:End!HI199)","v":-17550.073161044282},{"$f":"-SUM(Start:End!HJ199)","v":-20778.039572769463},{"$f":"-SUM(Start:End!HK199)","v":-23005.980198864952},{"$f":"-SUM(Start:End!HL199)","v":-22085.003823160714},{"$f":"-SUM(Start:End!HM199)","v":-23026.470643858382},{"$f":"-SUM(Start:End!HN199)","v":-23036.783752941708},{"$f":"-SUM(Start:End!HO199)","v":-22113.867203188489},{"$f":"-SUM(Start:End!HP199)","v":-23057.546115394845},{"$f":"-SUM(Start:End!HQ199)","v":-22133.325405497959},{"$f":"-SUM(Start:End!HR199)","v":-23078.490501327346},{"$f":"-SUM(Start:End!HS199)","v":-23089.031140709976},{"$f":"-SUM(Start:End!HT199)","v":-20289.279122392796},{"$f":"-SUM(Start:End!HU199)","v":-23110.24968975511},{"$f":"-SUM(Start:End!HV199)","v":-22182.730870079391},{"$f":"-SUM(Start:End!HW199)","v":-23131.651772078698},{"$f":"-SUM(Start:End!HX199)","v":-22202.798544196012},{"$f":"-SUM(Start:End!HY199)","v":-23153.237998750938},{"$f":"-SUM(Start:End!HZ199)","v":-23164.100358300751},{"$f":"-SUM(Start:End!IA199)","v":-22233.229173923944},{"$f":"-SUM(Start:End!IB199)","v":-23185.963956248816},{"$f":"-SUM(Start:End!IC199)","v":-22253.736525879456},{"$f":"-SUM(Start:End!ID199)","v":-23208.013244240534},{"$f":"-SUM(Start:End!IE199)","v":-23219.107717318009},{"$f":"-SUM(Start:End!IF199)","v":-21339.410005827605},{"$f":"-SUM(Start:End!IG199)","v":-23241.436714544539},{"$f":"-SUM(Start:End!IH199)","v":-24427.717656720066},{"$f":"-SUM(Start:End!II199)","v":-25903.725912951591},{"$f":"-SUM(Start:End!IJ199)","v":-24860.352971986325},{"$f":"-SUM(Start:End!IK199)","v":-25932.33500989381},{"$f":"-SUM(Start:End!IL199)","v":-25946.714923037405},{"$f":"-SUM(Start:End!IM199)","v":-24900.848523826382},{"$f":"-SUM(Start:End!IN199)","v":-25975.625895910081},{"$f":"-SUM(Start:End!IO199)","v":-24928.085190122249},{"$f":"-SUM(Start:End!IP199)","v":-26004.73895700297},{"$f":"-SUM(Start:End!IQ199)","v":-26019.371481427544},{"$f":"-SUM(Start:End!IR199)","v":-22839.794123004594},{"$f":"-SUM(Start:End!IS199)","v":-26048.788941978317},{"$f":"-SUM(Start:End!IT199)","v":-24997.020216082856},{"$f":"-SUM(Start:End!IU199)","v":-26078.410186542154},{"$f":"-SUM(Start:End!IV199)","v":-25024.933260409394},{"$f":"-SUM(Start:End!IW199)","v":-27328.380588125583},{"$f":"-SUM(Start:End!IX199)","v":-27341.777366563743},{"$f":"-SUM(Start:End!IY199)","v":-26219.981998354022},{"$f":"-SUM(Start:End!IZ199)","v":-27368.72006012603},{"$f":"-SUM(Start:End!JA199)","v":-26245.220476910043},{"$f":"-SUM(Start:End!JB199)","v":-27395.862163514408},{"$f":"-SUM(Start:End!JC199)","v":-27409.508205247075},{"$f":"-SUM(Start:End!JD199)","v":-24003.892593236877},{"$f":"-SUM(Start:End!JE199)","v":-27436.950693865478},{"$f":"-SUM(Start:End!JF199)","v":-26309.147278108536},{"$f":"-SUM(Start:End!JG199)","v":-27464.594292626134},{"$f":"-SUM(Start:End!JH199)","v":-26335.051931907561},{"$f":"-SUM(Start:End!JI199)","v":-27492.439689272869},{"$f":"-SUM(Start:End!JJ199)","v":-27506.438277920526},{"$f":"-SUM(Start:End!JK199)","v":-26374.268731331696},{"$f":"-SUM(Start:End!JL199)","v":-27534.587670501438},{"$f":"-SUM(Start:End!JM199)","v":-26400.65410131005},{"$f":"-SUM(Start:End!JN199)","v":-27562.940599528367},{"$f":"-SUM(Start:End!JO199)","v":-27577.193609770642},{"$f":"-SUM(Start:End!JP199)","v":-26668.035409908243},{"$f":"-SUM(Start:End!JQ199)","v":-32312.489919337746},{"$f":"-SUM(Start:End!JR199)","v":-30961.181943787091},{"$f":"-SUM(Start:End!JS199)","v":-32332.341193929788},{"$f":"-SUM(Start:End!JT199)","v":-30979.328399968894},{"$f":"-SUM(Start:End!JU199)","v":-32352.380889358552},{"$f":"-SUM(Start:End!JV199)","v":-32362.471599267119},{"$f":"-SUM(Start:End!JW199)","v":-31006.882237747413},{"$f":"-SUM(Start:End!JX199)","v":-32382.795154582436},{"$f":"-SUM(Start:End!JY199)","v":-29504.198607177921},{"$f":"-SUM(Start:End!JZ199)","v":-30821.513240335389},{"$f":"-SUM(Start:End!KA199)","v":-30836.138260307976},{"$f":"-SUM(Start:End!KB199)","v":-28239.089465072095},{"$f":"-SUM(Start:End!KC199)","v":-30865.512490299145},{"$f":"-SUM(Start:End!KD199)","v":-29572.307510996245},{"$f":"-SUM(Start:End!KE199)","v":-30895.05296743416},{"$f":"-SUM(Start:End!KF199)","v":-29599.82470157084},{"$f":"-SUM(Start:End!KG199)","v":-30924.760487707452},{"$f":"-SUM(Start:End!KH199)","v":-30939.677138865933},{"$f":"-SUM(Start:End!KI199)","v":-28729.001576262424},{"$f":"-SUM(Start:End!KJ199)","v":-30016.31845439833},{"$f":"-SUM(Start:End!KK199)","v":-28758.00474592422},{"$f":"-SUM(Start:End!KL199)","v":-30047.559148979355},{"$f":"-SUM(Start:End!KM199)","v":-31353.154187985339},{"$f":"-SUM(Start:End!KN199)","v":-30514.370107292543},{"$f":"-SUM(Start:End!KO199)","v":-34926.887725357716},{"$f":"-SUM(Start:End!KP199)","v":-33482.516617725312},{"$f":"-SUM(Start:End!KQ199)","v":-34970.66974657408},{"$f":"-SUM(Start:End!KR199)","v":-33523.719256150362},{"$f":"-SUM(Start:End!KS199)","v":-35014.65478462477},{"$f":"-SUM(Start:End!KT199)","v":-35036.723716570887},{"$f":"-SUM(Start:End!KU199)","v":-33585.883387891059},{"$f":"-SUM(Start:End!KV199)","v":-35081.014971892051},{"$f":"-SUM(Start:End!KW199)","v":-33627.567506128587},{"$f":"-SUM(Start:End!KX199)","v":-35125.51150641097},{"$f":"-SUM(Start:End!KY199)","v":-35147.837038379228},{"$f":"-SUM(Start:End!KZ199)","v":-30730.945177255911},{"$f":"-SUM(Start:End!LA199)","v":-35192.643204153515},{"$f":"-SUM(Start:End!LB199)","v":-33732.628858458527},{"$f":"-SUM(Start:End!LC199)","v":-35237.656938820561},{"$f":"-SUM(Start:End!LD199)","v":-33774.996100598932},{"$f":"-SUM(Start:End!LE199)","v":-33671.281647507414},{"$f":"-SUM(Start:End!LF199)","v":-33696.351302788506},{"$f":"-SUM(Start:End!LG199)","v":-32320.554436089747},{"$f":"-SUM(Start:End!LH199)","v":-38676.377988496482},{"$f":"-SUM(Start:End!LI199)","v":-37051.913721950121},{"$f":"-SUM(Start:End!LJ199)","v":-38714.981882601765},{"$f":"-SUM(Start:End!LK199)","v":-38734.345099543898},{"$f":"-SUM(Start:End!LL199)","v":-33809.735863843664},{"$f":"-SUM(Start:End!LM199)","v":-38773.194504389241},{"$f":"-SUM(Start:End!LN199)","v":-37141.822305003298},{"$f":"-SUM(Start:End!LO199)","v":-38812.208447781726},{"$f":"-SUM(Start:End!LP199)","v":-37178.05263918014},{"$f":"-SUM(Start:End!LQ199)","v":-38851.387625280106},{"$f":"-SUM(Start:End!LR199)","v":-38871.039395072054},{"$f":"-SUM(Start:End!LS199)","v":-42851.502905206711},{"$f":"-SUM(Start:End!LT199)","v":-46548.749816508898},{"$f":"-SUM(Start:End!LU199)","v":-44587.719465708258},{"$f":"-SUM(Start:End!LV199)","v":-46581.182684240761},{"$f":"-SUM(Start:End!LW199)","v":-46597.453084685832},{"$f":"-SUM(Start:End!LX199)","v":-42650.566541937937},{"$f":"-SUM(Start:End!LY199)","v":-46630.102213302802},{"$f":"-SUM(Start:End!LZ199)","v":-44661.957413886441},{"$f":"-SUM(Start:End!MA199)","v":-46662.896307217874},{"$f":"-SUM(Start:End!MB199)","v":-44691.884690979641},{"$f":"-SUM(Start:End!MC199)","v":-46695.8360031232},{"$f":"-SUM(Start:End!MD199)","v":-46712.360651634765},{"$f":"-SUM(Start:End!ME199)","v":-44737.026108457729},{"$f":"-SUM(Start:End!MF199)","v":-46745.519951101109},{"$f":"-SUM(Start:End!MG199)","v":-44767.288246201002},{"$f":"-SUM(Start:End!MH199)","v":-46778.8264578694},{"$f":"-SUM(Start:End!MI199)","v":-46795.535116243307},{"$f":"-SUM(Start:End!MJ199)","v":-40814.242527375172},{"$f":"-SUM(Start:End!MK199)","v":-46829.063649195348},{"$f":"-SUM(Start:End!ML199)","v":-44843.535421069377},{"$f":"-SUM(Start:End!MM199)","v":-46862.7410143585},{"$f":"-SUM(Start:End!MN199)","v":-44874.272590760309},{"$f":"-SUM(Start:End!MO199)","v":-46896.567867238897},{"$f":"-SUM(Start:End!MP199)","v":-46913.537557290831},{"$f":"-SUM(Start:End!MQ199)","v":-44920.635546280115},{"$f":"-SUM(Start:End!MR199)","v":-46947.589877805796},{"$f":"-SUM(Start:End!MS199)","v":-44951.71653431312},{"$f":"-SUM(Start:End!MT199)","v":-46981.79333879902},{"$f":"-SUM(Start:End!MU199)","v":-46998.951955206117},{"$f":"-SUM(Start:End!MV199)","v":-40963.496987201608},{"$f":"-SUM(Start:End!MW199)","v":-47033.383378077619},{"$f":"-SUM(Start:End!MX199)","v":-45030.026683948199},{"$f":"-SUM(Start:End!MY199)","v":-47067.967614383648},{"$f":"-SUM(Start:End!MZ199)","v":-45061.595429758323},{"$f":"-SUM(Start:End!NA199)","v":-47102.705339018248},{"$f":"-SUM(Start:End!NB199)","v":-47120.131971261879},{"$f":"-SUM(Start:End!NC199)","v":-45109.212647718668},{"$f":"-SUM(Start:End!ND199)","v":-47155.101201013473},{"$f":"-SUM(Start:End!NE199)","v":-45141.134435833286},{"$f":"-SUM(Start:End!NF199)","v":-47190.22562075148},{"$f":"-SUM(Start:End!NG199)","v":-47657.837372086229},{"$f":"-SUM(Start:End!NH199)","v":-44306.362219246686},{"$f":"-SUM(Start:End!NI199)","v":-51992.629861890586},{"$f":"-SUM(Start:End!NJ199)","v":-50382.658284730118},{"$f":"-SUM(Start:End!NK199)","v":-52670.768032252716},{"$f":"-SUM(Start:End!NL199)","v":-50413.996339663019},{"$f":"-SUM(Start:End!NM199)","v":-52705.512997479629},{"$f":"-SUM(Start:End!NN199)","v":-52722.942097993197},{"$f":"-SUM(Start:End!NO199)","v":-50461.260378249885},{"$f":"-SUM(Start:End!NP199)","v":-52757.913951542214},{"$f":"-SUM(Start:End!NQ199)","v":-50492.94192739814},{"$f":"-SUM(Start:End!NR199)","v":-52793.037899807437},{"$f":"-SUM(Start:End!NS199)","v":-52810.657119488082},{"$f":"-SUM(Start:End!NT199)","v":-50437.706652762849},{"$f":"-SUM(Start:End!NU199)","v":-55276.799729971113},{"$f":"-SUM(Start:End!NV199)","v":-52885.758685604669},{"$f":"-SUM(Start:End!NW199)","v":-55319.812943225072},{"$f":"-SUM(Start:End!NX199)","v":-52925.141739159175},{"$f":"-SUM(Start:End!NY199)","v":-55362.997676261199},{"$f":"-SUM(Start:End!NZ199)","v":-55384.654587993733},{"$f":"-SUM(Start:End!OA199)","v":-52984.510827658014},{"$f":"-SUM(Start:End!OB199)","v":-55428.097954361976},{"$f":"-SUM(Start:End!OC199)","v":-47494.090048581529},{"$f":"-SUM(Start:End!OD199)","v":-49665.049665046085},{"$f":"-SUM(Start:End!OE199)","v":-49694.029993144046},{"$f":"-SUM(Start:End!OF199)","v":-43279.362369198643},{"$f":"-SUM(Start:End!OG199)","v":-49752.144348403373},{"$f":"-SUM(Start:End!OH199)","v":-47629.447116027695},{"$f":"-SUM(Start:End!OI199)","v":-49810.464339388418},{"$f":"-SUM(Start:End!OJ199)","v":-37034.729037796889},{"$f":"-SUM(Start:End!OK199)","v":-38750.955257962582},{"$f":"-SUM(Start:End!OL199)","v":-38752.876117469787},{"$f":"-SUM(Start:End!OM199)","v":-37037.81715604254},{"$f":"-SUM(Start:End!ON199)","v":-38756.670722487717},{"$f":"-SUM(Start:End!OO199)","v":-37039.791616326824},{"$f":"-SUM(Start:End!OP199)","v":-38760.402109906121},{"$f":"-SUM(Start:End!OQ199)","v":-38762.243946789931},{"$f":"-SUM(Start:End!OR199)","v":-33599.737355115256},{"$f":"-SUM(Start:End!OS199)","v":-38765.879604993781},{"$f":"-SUM(Start:End!OT199)","v":-37044.429181865897},{"$f":"-SUM(Start:End!OU199)","v":-38769.450837937315},{"$f":"-SUM(Start:End!OV199)","v":-37046.163472067637},{"$f":"-SUM(Start:End!OW199)","v":-38772.957157849843},{"$f":"-SUM(Start:End!OX199)","v":-38774.685822250569},{"$f":"-SUM(Start:End!OY199)","v":-37048.633984644177},{"$f":"-SUM(Start:End!OZ199)","v":-38778.093852115184},{"$f":"-SUM(Start:End!PA199)","v":-37050.192975941529},{"$f":"-SUM(Start:End!PB199)","v":-38781.435737636748},{"$f":"-SUM(Start:End!PC199)","v":-38783.0817209655},{"$f":"-SUM(Start:End!PD199)","v":-33587.772541456558},{"$f":"-SUM(Start:End!PE199)","v":-38786.323456645317},{"$f":"-SUM(Start:End!PF199)","v":-37053.7786877529},{"$f":"-SUM(Start:End!PG199)","v":-38789.497799518504},{"$f":"-SUM(Start:End!PH199)","v":-37055.086920541224},{"$f":"-SUM(Start:End!PI199)","v":-38792.604245348513},{"$f":"-SUM(Start:End!PJ199)","v":-38794.131848535049},{"$f":"-SUM(Start:End!PK199)","v":-37056.912599287432},{"$f":"-SUM(Start:End!PL199)","v":-38797.135497242918},{"$f":"-SUM(Start:End!PM199)","v":-37058.037845070503},{"$f":"-SUM(Start:End!PN199)","v":-38800.069976065395},{"$f":"-SUM(Start:End!PO199)","v":-38801.511116232206},{"$f":"-SUM(Start:End!PP199)","v":-35316.238413724714},{"$f":"-SUM(Start:End!PQ199)","v":-38804.34087544911},{"$f":"-SUM(Start:End!PR199)","v":-37060.525572704857},{"$f":"-SUM(Start:End!PS199)","v":-38807.100174259613},{"$f":"-SUM(Start:End!PT199)","v":-37061.389118919906},{"$f":"-SUM(Start:End!PU199)","v":-34880.185656363377},{"$f":"-SUM(Start:End!PV199)","v":-34877.161120560027},{"$f":"-SUM(Start:End!PW199)","v":-33291.076012822487},{"$f":"-SUM(Start:End!PX199)","v":-34871.044599294037},{"$f":"-SUM(Start:End!PY199)","v":-33283.454571033304},{"$f":"-SUM(Start:End!PZ199)","v":-34864.837676578049},{"$f":"-SUM(Start:End!QA199)","v":-34861.70013826817},{"$f":"-SUM(Start:End!QB199)","v":-30098.455999169717},{"$f":"-SUM(Start:End!QC199)","v":-27334.899519482336},{"$f":"-SUM(Start:End!QD199)","v":-26027.865021449936},{"$f":"-SUM(Start:End!QE199)","v":-27309.672552091797},{"$f":"-SUM(Start:End!QF199)","v":-26001.870932738144},{"$f":"-SUM(Start:End!QG199)","v":-27284.307085730361},{"$f":"-SUM(Start:End!QH199)","v":-27271.57220133549},{"$f":"-SUM(Start:End!QI199)","v":-21318.480547775442},{"$f":"-SUM(Start:End!QJ199)","v":-22372.470485815174},{"$f":"-SUM(Start:End!QK199)","v":-21299.916685423355},{"$f":"-SUM(Start:End!QL199)","v":-22354.551560131251},{"$f":"-SUM(Start:End!QM199)","v":-22345.548957708896},{"$f":"-SUM(Start:End!QN199)","v":-19142.521395751959},{"$f":"-SUM(Start:End!QO199)","v":-22327.457091753808},{"$f":"-SUM(Start:End!QP199)","v":-21252.995682434106},{"$f":"-SUM(Start:End!QQ199)","v":-22309.249166161826},{"$f":"-SUM(Start:End!QR199)","v":-21234.021122913204},{"$f":"-SUM(Start:End!QS199)","v":-22290.924564465244},{"$f":"-SUM(Start:End!QT199)","v":-22281.718316590781},{"$f":"-SUM(Start:End!QU199)","v":-21205.336457357407},{"$f":"-SUM(Start:End!QV199)","v":-22263.217538126679},{"$f":"-SUM(Start:End!QW199)","v":-21186.06388293907},{"$f":"-SUM(Start:End!QX199)","v":-22244.598528896728},{"$f":"-SUM(Start:End!QY199)","v":-22235.244491835085},{"$f":"-SUM(Start:End!QZ199)","v":-19019.066426862155},{"$f":"-SUM(Start:End!RA199)","v":-22216.446959289911},{"$f":"-SUM(Start:End!RB199)","v":-21137.354722623939},{"$f":"-SUM(Start:End!RC199)","v":-22197.529621854563},{"$f":"-SUM(Start:End!RD199)","v":-21117.658300389576},{"$f":"-SUM(Start:End!RE199)","v":-22178.491844376331},{"$f":"-SUM(Start:End!RF199)","v":-22168.927591270192},{"$f":"-SUM(Start:End!RG199)","v":-21087.883710904105},{"$f":"-SUM(Start:End!RH199)","v":-16793.134912959438},{"$f":"-SUM(Start:End!RI199)","v":-16059.547376559713},{"$f":"-SUM(Start:End!RJ199)","v":-16798.304784107368},{"$f":"-SUM(Start:End!RK199)","v":-16800.889109836251},{"$f":"-SUM(Start:End!RL199)","v":-15328.950779417471},{"$f":"-SUM(Start:End!RM199)","v":-16806.056509340317},{"$f":"-SUM(Start:End!RN199)","v":-16070.650575515823},{"$f":"-SUM(Start:End!RO199)","v":-16811.222196346938},{"$f":"-SUM(Start:End!RP199)","v":-16075.085713377128},{"$f":"-SUM(Start:End!RQ199)","v":-16816.386118734834},{"$f":"-SUM(Start:End!RR199)","v":-16818.96740183037},{"$f":"-SUM(Start:End!RS199)","v":-16081.731662759996},{"$f":"-SUM(Start:End!RT199)","v":-16824.128578934276},{"$f":"-SUM(Start:End!RU199)","v":-16086.157707492248},{"$f":"-SUM(Start:End!RV199)","v":-16829.28785985725},{"$f":"-SUM(Start:End!RW199)","v":-16831.866772658595},{"$f":"-SUM(Start:End!RX199)","v":-14609.47886302157},{"$f":"-SUM(Start:End!RY199)","v":-16837.023109597143},{"$f":"-SUM(Start:End!RZ199)","v":-16097.206341117895},{"$f":"-SUM(Start:End!SA199)","v":-16842.17741697852},{"$f":"-SUM(Start:End!SB199)","v":-16101.619051059992},{"$f":"-SUM(Start:End!SC199)","v":-16847.329640939941},{"$f":"-SUM(Start:End!SD199)","v":-16849.904954725516},{"$f":"-SUM(Start:End!SE199)","v":-16108.230708136925},{"$f":"-SUM(Start:End!SF199)","v":-16855.053951919435},{"$f":"-SUM(Start:End!SG199)","v":-16112.633455057934},{"$f":"-SUM(Start:End!SH199)","v":-16860.200729744698},{"$f":"-SUM(Start:End!SI199)","v":-16862.77326924965},{"$f":"-SUM(Start:End!SJ199)","v":-14626.999204935906},{"$f":"-SUM(Start:End!SK199)","v":-16867.916614991955},{"$f":"-SUM(Start:End!SL199)","v":-16123.622303833088},{"$f":"-SUM(Start:End!SM199)","v":-16873.05760355571},{"$f":"-SUM(Start:End!SN199)","v":-16128.010478864686},{"$f":"-SUM(Start:End!SO199)","v":-16878.196179291372},{"$f":"-SUM(Start:End!SP199)","v":-16880.764544875572},{"$f":"-SUM(Start:End!SQ199)","v":-16134.584662450565},{"$f":"-SUM(Start:End!SR199)","v":-7241.3940851747066},{"$f":"-SUM(Start:End!SS199)","v":-6943.9989072906028},{"$f":"-SUM(Start:End!ST199)","v":-7260.0220019005965},{"$f":"-SUM(Start:End!SU199)","v":-7269.3517065048291},{"$f":"-SUM(Start:End!SV199)","v":-6355.1665265325555},{"$f":"-SUM(Start:End!SW199)","v":-7288.0426647131317},{"$f":"-SUM(Start:End!SX199)","v":-6988.8011922600153},{"$f":"-SUM(Start:End!SY199)","v":-4478.1636188288167},{"$f":"-SUM(Start:End!SZ199)","v":-4283.5203164352597},{"$f":"-SUM(Start:End!TA199)","v":-4490.3924569725996},{"$f":"-SUM(Start:End!TB199)","v":-4496.5172272417722},{"$f":"-SUM(Start:End!TC199)","v":-4301.1498125455219},{"$f":"-SUM(Start:End!TD199)","v":-4508.7875074130179},{"$f":"-SUM(Start:End!TE199)","v":-4312.935853866562},{"$f":"-SUM(Start:End!TF199)","v":-4521.0854901658167},{"$f":"-SUM(Start:End!TG199)","v":-4527.2448886897901},{"$f":"-SUM(Start:End!TH199)","v":-4127.9180116189955},{"$f":"-SUM(Start:End!TI199)","v":-4539.5845374569599},{"$f":"-SUM(Start:End!TJ199)","v":-4342.517024465209},{"$f":"-SUM(Start:End!TK199)","v":-4551.9520385021196},{"$f":"-SUM(Start:End!TL199)","v":-4354.3960689570249},{"$f":"-SUM(Start:End!TM199)","v":-4564.3474519125675},{"$f":"-SUM(Start:End!TN199)","v":-4570.5556445647426},{"$f":"-SUM(Start:End!TO199)","v":-4372.2647171249637},{"$f":"-SUM(Start:End!TP199)","v":-4582.9930394484072},{"$f":"-SUM(Start:End!TQ199)","v":-4384.2106203101612},{"$f":"-SUM(Start:End!TR199)","v":-4595.4584974391446},{"$f":"-SUM(Start:End!TS199)","v":-4601.7017690033017},{"$f":"-SUM(Start:End!TT199)","v":-3990.6353172468771},{"$f":"-SUM(Start:End!TU199)","v":-4614.2094351422083},{"$f":"-SUM(Start:End!TV199)","v":-4414.1929455242262},{"$f":"-SUM(Start:End!TW199)","v":-4626.7453158804028},{"$f":"-SUM(Start:End!TX199)","v":-4426.2330536119143},{"$f":"-SUM(Start:End!TY199)","v":-4639.3094720255885},{"$f":"-SUM(Start:End!TZ199)","v":-4645.6021724112261},{"$f":"-SUM(Start:End!UA199)","v":-4444.3439440149878},{"$f":"-SUM(Start:End!UB199)","v":-4658.2088559455833},{"$f":"-SUM(Start:End!UC199)","v":-4456.4517742379767},{"$f":"-SUM(Start:End!UD199)","v":-4670.8439674350002},{"$f":"-SUM(Start:End!UE199)","v":-4677.1722027928899},{"$f":"-SUM(Start:End!UF199)","v":0},{"$f":"-SUM(Start:End!UG199)","v":0},{"$f":"-SUM(Start:End!UH199)","v":0},{"$f":"-SUM(Start:End!UI199)","v":0},{"$f":"-SUM(Start:End!UJ199)","v":0},{"$f":"-SUM(Start:End!UK199)","v":0},{"$f":"-SUM(Start:End!UL199)","v":0},{"$f":"-SUM(Start:End!UM199)","v":0},{"$f":"-SUM(Start:End!UN199)","v":0},{"$f":"-SUM(Start:End!UO199)","v":0},{"$f":"-SUM(Start:End!UP199)","v":0},{"$f":"-SUM(Start:End!UQ199)","v":0},{"$f":"-SUM(Start:End!UR199)","v":0},{"$f":"-SUM(Start:End!US199)","v":0},{"$f":"-SUM(Start:End!UT199)","v":0},{"$f":"-SUM(Start:End!UU199)","v":0},{"$f":"-SUM(Start:End!UV199)","v":0},{"$f":"-SUM(Start:End!UW199)","v":0},{"$f":"-SUM(Start:End!UX199)","v":0},{"$f":"-SUM(Start:End!UY199)","v":0},{"$f":"-SUM(Start:End!UZ199)","v":0},{"$f":"-SUM(Start:End!VA199)","v":0},{"$f":"-SUM(Start:End!VB199)","v":0},{"$f":"-SUM(Start:End!VC199)","v":0},{"$f":"-SUM(Start:End!VD199)","v":0},{"$f":"-SUM(Start:End!VE199)","v":0},{"$f":"-SUM(Start:End!VF199)","v":0},{"$f":"-SUM(Start:End!VG199)","v":0},{"$f":"-SUM(Start:End!VH199)","v":0},{"$f":"-SUM(Start:End!VI199)","v":0},{"$f":"-SUM(Start:End!VJ199)","v":0},{"$f":"-SUM(Start:End!VK199)","v":0},{"$f":"-SUM(Start:End!VL199)","v":0},{"$f":"-SUM(Start:End!VM199)","v":0},{"$f":"-SUM(Start:End!VN199)","v":0},{"$f":"-SUM(Start:End!VO199)","v":0},{"$f":"-SUM(Start:End!VP199)","v":0},{"$f":"-SUM(Start:End!VQ199)","v":0},{"$f":"-SUM(Start:End!VR199)","v":0},{"$f":"-SUM(Start:End!VS199)","v":0},{"$f":"-SUM(Start:End!VT199)","v":0},{"$f":"-SUM(Start:End!VU199)","v":0},{"$f":"-SUM(Start:End!VV199)","v":0},{"$f":"-SUM(Start:End!VW199)","v":0},{"$f":"-SUM(Start:End!VX199)","v":0},{"$f":"-SUM(Start:End!VY199)","v":0},{"$f":"-SUM(Start:End!VZ199)","v":0},{"$f":"-SUM(Start:End!WA199)","v":0},{"$f":"-SUM(Start:End!WB199)","v":0},{"$f":"-SUM(Start:End!WC199)","v":0},{"$f":"-SUM(Start:End!WD199)","v":0},{"$f":"-SUM(Start:End!WE199)","v":0},{"$f":"-SUM(Start:End!WF199)","v":0},{"$f":"-SUM(Start:End!WG199)","v":0},{"$f":"-SUM(Start:End!WH199)","v":0},{"$f":"-SUM(Start:End!WI199)","v":0},{"$f":"-SUM(Start:End!WJ199)","v":0},{"$f":"-SUM(Start:End!WK199)","v":0},{"$f":"-SUM(Start:End!WL199)","v":0},{"$f":"-SUM(Start:End!WM199)","v":0},{"$f":"-SUM(Start:End!WN199)","v":0},{"$f":"-SUM(Start:End!WO199)","v":0},{"$f":"-SUM(Start:End!WP199)","v":0},{"$f":"-SUM(Start:End!WQ199)","v":0},{"$f":"-SUM(Start:End!WR199)","v":0},{"$f":"-SUM(Start:End!WS199)","v":0},{"$f":"-SUM(Start:End!WT199)","v":0},{"$f":"-SUM(Start:End!WU199)","v":0},{"$f":"-SUM(Start:End!WV199)","v":0},{"$f":"-SUM(Start:End!WW199)","v":0},{"$f":"-SUM(Start:End!WX199)","v":0},{"$f":"-SUM(Start:End!WY199)","v":0},{"$f":"-SUM(Start:End!WZ199)","v":0},{"$f":"-SUM(Start:End!XA199)","v":0},{"$f":"-SUM(Start:End!XB199)","v":0},{"$f":"-SUM(Start:End!XC199)","v":0},{"$f":"-SUM(Start:End!XD199)","v":0},{"$f":"-SUM(Start:End!XE199)","v":0},{"$f":"-SUM(Start:End!XF199)","v":0},{"$f":"-SUM(Start:End!XG199)","v":0},{"$f":"-SUM(Start:End!XH199)","v":0},{"$f":"-SUM(Start:End!XI199)","v":0},{"$f":"-SUM(Start:End!XJ199)","v":0},{"$f":"-SUM(Start:End!XK199)","v":0},{"$f":"-SUM(Start:End!XL199)","v":0},{"$f":"-SUM(Start:End!XM199)","v":0},{"$f":"-SUM(Start:End!XN199)","v":0},{"$f":"-SUM(Start:End!XO199)","v":0},{"$f":"-SUM(Start:End!XP199)","v":0},{"$f":"-SUM(Start:End!XQ199)","v":0},{"$f":"-SUM(Start:End!XR199)","v":0},{"$f":"-SUM(Start:End!XS199)","v":0},{"$f":"-SUM(Start:End!XT199)","v":0},{"$f":"-SUM(Start:End!XU199)","v":0},{"$f":"-SUM(Start:End!XV199)","v":0},{"$f":"-SUM(Start:End!XW199)","v":0},{"$f":"-SUM(Start:End!XX199)","v":0},{"$f":"-SUM(Start:End!XY199)","v":0},{"$f":"-SUM(Start:End!XZ199)","v":0},{"$f":"-SUM(Start:End!YA199)","v":0},{"$f":"-SUM(Start:End!YB199)","v":0},{"$f":"-SUM(Start:End!YC199)","v":0},{"$f":"-SUM(Start:End!YD199)","v":0},{"$f":"-SUM(Start:End!YE199)","v":0},{"$f":"-SUM(Start:End!YF199)","v":0},{"$f":"-SUM(Start:End!YG199)","v":0},{"$f":"-SUM(Start:End!YH199)","v":0},{"$f":"-SUM(Start:End!YI199)","v":0},{"$f":"-SUM(Start:End!YJ199)","v":0},{"$f":"-SUM(Start:End!YK199)","v":0},{"$f":"-SUM(Start:End!YL199)","v":0},{"$f":"-SUM(Start:End!YM199)","v":0},{"$f":"-SUM(Start:End!YN199)","v":0},{"$f":"-SUM(Start:End!YO199)","v":0},{"$f":"-SUM(Start:End!YP199)","v":0},{"$f":"-SUM(Start:End!YQ199)","v":0},{"$f":"-SUM(Start:End!YR199)","v":0},{"$f":"-SUM(Start:End!YS199)","v":0},{"$f":"-SUM(Start:End!YT199)","v":0},{"$f":"-SUM(Start:End!YU199)","v":0},{"$f":"-SUM(Start:End!YV199)","v":0},{"$f":"-SUM(Start:End!YW199)","v":0},{"$f":"-SUM(Start:End!YX199)","v":0},{"$f":"-SUM(Start:End!YY199)","v":0},{"$f":"-SUM(Start:End!YZ199)","v":0},{"$f":"-SUM(Start:End!ZA199)","v":0},{"$f":"-SUM(Start:End!ZB199)","v":0},{"$f":"-SUM(Start:End!ZC199)","v":0},{"$f":"-SUM(Start:End!ZD199)","v":0},{"$f":"-SUM(Start:End!ZE199)","v":0},{"$f":"-SUM(Start:End!ZF199)","v":0},{"$f":"-SUM(Start:End!ZG199)","v":0},{"$f":"-SUM(Start:End!ZH199)","v":0},{"$f":"-SUM(Start:End!ZI199)","v":0},{"$f":"-SUM(Start:End!ZJ199)","v":0},{"$f":"-SUM(Start:End!ZK199)","v":0},{"$f":"-SUM(Start:End!ZL199)","v":0},{"$f":"-SUM(Start:End!ZM199)","v":0},{"$f":"-SUM(Start:End!ZN199)","v":0},{"$f":"-SUM(Start:End!ZO199)","v":0},{"$f":"-SUM(Start:End!ZP199)","v":0},{"$f":"-SUM(Start:End!ZQ199)","v":0},{"$f":"-SUM(Start:End!ZR199)","v":0},{"$f":"-SUM(Start:End!ZS199)","v":0},{"$f":"-SUM(Start:End!ZT199)","v":0},{"$f":"-SUM(Start:End!ZU199)","v":0},{"$f":"-SUM(Start:End!ZV199)","v":0},{"$f":"-SUM(Start:End!ZW199)","v":0},{"$f":"-SUM(Start:End!ZX199)","v":0},{"$f":"-SUM(Start:End!ZY199)","v":0},{"$f":"-SUM(Start:End!ZZ199)","v":0},{"$f":"-SUM(Start:End!AAA199)","v":0},{"$f":"-SUM(Start:End!AAB199)","v":0},{"$f":"-SUM(Start:End!AAC199)","v":0},{"$f":"-SUM(Start:End!AAD199)","v":0},{"$f":"-SUM(Start:End!AAE199)","v":0},{"$f":"-SUM(Start:End!AAF199)","v":0},{"$f":"-SUM(Start:End!AAG199)","v":0},{"$f":"-SUM(Start:End!AAH199)","v":0},{"$f":"-SUM(Start:End!AAI199)","v":0},{"$f":"-SUM(Start:End!AAJ199)","v":0},{"$f":"-SUM(Start:End!AAK199)","v":0},{"$f":"-SUM(Start:End!AAL199)","v":0},{"$f":"-SUM(Start:End!AAM199)","v":0},{"$f":"-SUM(Start:End!AAN199)","v":0},{"$f":"-SUM(Start:End!AAO199)","v":0},{"$f":"-SUM(Start:End!AAP199)","v":0},{"$f":"-SUM(Start:End!AAQ199)","v":0},{"$f":"-SUM(Start:End!AAR199)","v":0},{"$f":"-SUM(Start:End!AAS199)","v":0},{"$f":"-SUM(Start:End!AAT199)","v":0},{"$f":"-SUM(Start:End!AAU199)","v":0},{"$f":"-SUM(Start:End!AAV199)","v":0},{"$f":"-SUM(Start:End!AAW199)","v":0},{"$f":"-SUM(Start:End!AAX199)","v":0},{"$f":"-SUM(Start:End!AAY199)","v":0},{"$f":"-SUM(Start:End!AAZ199)","v":0},{"$f":"-SUM(Start:End!ABA199)","v":0},{"$f":"-SUM(Start:End!ABB199)","v":0},{"$f":"-SUM(Start:End!ABC199)","v":0},{"$f":"-SUM(Start:End!ABD199)","v":0},{"$f":"-SUM(Start:End!ABE199)","v":0},{"$f":"-SUM(Start:End!ABF199)","v":0},{"$f":"-SUM(Start:End!ABG199)","v":0},{"$f":"-SUM(Start:End!ABH199)","v":0},{"$f":"-SUM(Start:End!ABI199)","v":0},{"$f":"-SUM(Start:End!ABJ199)","v":0},{"$f":"-SUM(Start:End!ABK199)","v":0},{"$f":"-SUM(Start:End!ABL199)","v":0},{"$f":"-SUM(Start:End!ABM199)","v":0},{"$f":"-SUM(Start:End!ABN199)","v":0},{"$f":"-SUM(Start:End!ABO199)","v":0},{"$f":"-SUM(Start:End!ABP199)","v":0},{"$f":"-SUM(Start:End!ABQ199)","v":0},{"$f":"-SUM(Start:End!ABR199)","v":0},{"$f":"-SUM(Start:End!ABS199)","v":0},{"$f":"-SUM(Start:End!ABT199)","v":0},{"$f":"-SUM(Start:End!ABU199)","v":0},{"$f":"-SUM(Start:End!ABV199)","v":0},{"$f":"-SUM(Start:End!ABW199)","v":0},{"$f":"-SUM(Start:End!ABX199)","v":0},{"$f":"-SUM(Start:End!ABY199)","v":0},{"$f":"-SUM(Start:End!ABZ199)","v":0}]
[null,null,null,"Total Financing",null,null,null,null,null,null,{"$f":"SUM(K39:K44)","v":79072.927967926458},{"$f":"SUM(L39:L44)","v":72210.861141247806},72403.423437624471,72596.499233458133,72790.089898080681,72984.196804475563,-2404.47643361478,-2409.1538186466105,-2316.4759649857174,-2418.535510293375,-2325.4761330703664,46669.483192480839,35476.619914769755,35868.526498038977,35670.786241618116,35866.937804708607,35866.006060486157,36063.043228107723,36062.285055330183,36160.823528329922,36359.196877281363,36358.702011439716,36557.971360171279,36557.654014452892,36657.937578235869,37059.805941919789,76456.293652888635,72166.782296158315,72261.004602461515,28505.9042195197,28301.917265100947,28381.134653174893,28745.405267673181,28540.224012662329,-9726.7916207163416,-10124.044793503441,-10133.236153425405,-9363.2386738286605,-10151.755474787424,-9770.5817960336062,-10170.457312746348,92252.761021966115,78971.656745745757,79199.908240392921,79821.492618880075,79658.177207050641,80281.852606078319,80118.811712631199,80351.279730580747,81769.140399315613,-14911.280556707856,-14352.878185662363,-14940.250637219273,74211.853613673491,55266.825046228223,55439.460710783227,56188.671028835481,55786.080435130083,56537.511961196426,56134.506494785724,56309.400090964351,82110.905066487059,78152.827159223263,78967.182011777186,78620.592158588479,{"$f":"SUM(BX39:BX44)","v":79437.520489799077},79090.812453579085,79326.847608793294,57096.426086325991,-24995.440401231081,-24040.473058784926,-25016.093022200974,-25026.479093174432,-22134.980133561738,-25047.370947374329,-24089.20185426934,-25068.422674893631,8539.1316323440515,2633.7906242456347,2697.0536355115755,3732.6013218878661,2824.0510859951401,3861.309803933972,2951.680354064446,3015.7331419503835,5031.2100516858663,3144.3174808088652,65297.977304536958,20876.681284386661,22034.218192898938,21105.761837896782,21220.748610531784,22381.572421478024,21451.619472568244,22614.649943402572,21683.692549916086,21800.182100175036,72662.679299176307,66160.996916559321,67447.270034147674,66631.763556678081,67920.915229078979,20353.463143972844,20474.023369863415,-33794.124027962302,-35185.410768580536,-33811.801115156435,-35204.777965722293,-35214.518800857666,36326.249509039713,21195.600631555706,22723.572905342888,21477.210929208697,23007.555873652607,21760.277183742666,21902.358882956032,23436.287785201301,22187.624625147611,23723.959539900439,22474.367123864144,22618.294778959811,-34138.702746149778,-38712.9839888801,53769.442433933684,31501.057980723173,33198.059003639944,31847.454126855169,32021.337638817764,33722.7436646266,{"$f":"SUM(EJ39:EJ44)","v":32370.481989831387},34074.843814929409,32721.471415603934,32897.661283793102,36138.654970462085,118102.09351127253,110189.5249888979,109033.95745710438,110949.92435327945,109794.30003449225,110175.9862811155,112098.11060506148,25973.541641738517,-55517.579033935705,-57808.658928473778,-57814.470283686191,-50955.591439401956,-57826.192713368335,-55541.889998742816,-57838.048299317401,-55551.829026523956,-57850.037280284116,-57856.081869148446,-55566.968186454978,-57868.271395420692,-55577.215010900181,-57880.594923842022,-57886.807015945422,-50992.345162413541,-57899.332011404258,-55603.372803077444,-57911.991630883305,-55614.052779685793,-57924.786127283762,-57931.234034012858,-55630.305779958231,-57944.231325202563,-55641.296795159084,-57957.364136013806,-57963.981442832985,-51032.786757034839,-57977.318023727013,-55669.320867151604,-57990.790781961616,-55680.749711604796,-58004.399984856529,-58011.25583725328,-55698.128579403128,-58025.070213680992,-55709.871902945888,-58039.021713716873,-58046.048971197975,-53402.336592747401,-58060.206674649853,-55739.782898651669,-58074.502195968693,-55751.969009141241,-58088.935817173056,-58096.204504040477,-55770.486493224031,-58110.8458092808,-55782.990725636701,-58125.625930312075,-58133.068137503804,{"$f":"SUM(GV39:GV44)","v":-51124.869394827423},-58148.057028118419,-55814.810503015069,-58163.185466045412,-55827.762766070184,-58178.453748295084,-58186.140424547659,-55847.432350646006,-58201.619035707969,-55860.706584735934,-58217.238244795364,-58225.100669054322,-51176.5843906382,-58240.931349386032,-55894.458239458283,-58256.903397183618,-55908.186039529624,-58273.01712475477,-58281.127216756846,-55929.021958765821,-58297.454055211841,-55943.075789381415,-58313.923365517483,-58322.211547942876,-51232.13525334197,-58338.895169423173,-55978.783679549873,-58355.722071097727,-55993.296909023557,-58372.69258089042,-58381.231792027451,-56015.314162203576,-58398.418334620488,-56030.157696430615,-58415.749316688307,-58424.469077791779,-53672.118492709342,-58442.01735212862,-56067.847468390777,-58459.710913909541,-56083.156538043011,-58477.550107006988,-58486.52442349519,-56106.370905388329,-58504.58271421821,-56122.014773191513,-58522.787507734742,-58531.944953351318,-51354.920038640077,-58550.370164412023,-56161.71338846656,-58568.942766716442,-56177.829238370199,-58587.663120431695,-58597.078817372414,-56202.257297543445,-58616.021479536626,-56218.712662864578,-58635.112805584649,-58644.714333030715,-51422.248207534474,-58664.029349220662,-56260.448426239105,-58683.493959115985,{"$f":"SUM(JH39:JH44)","v":-56277.382537133431},-58703.108539538844,-58712.97218722359,-56303.04168044003,-58732.81243613315,-56320.320252764286,-58752.80360995057,-58762.855914435386,-51493.600843955544,-58783.074201585281,-56364.122841547069,-58803.444385762457,-56381.887246682694,-58823.966860818982,-58834.285331291831,-56408.795698988994,-58855.036987433836,-54905.633219496558,-57294.146396840923,-57308.953205578619,-52567.387593090258,-57338.663102950413,-54972.372983488152,-57368.50181418602,-54999.273004974348,-57398.469870321933,-57413.502569377386,-54127.448800171427,-56490.347373449797,-54155.733967565378,-56521.753189587078,-56537.505740813765,-49488.576714847521,-56569.110471681604,-54226.972233398061,-56600.848498489482,-54255.678984407437,-56632.720373220174,-56648.706676778478,-54298.967224573513,-56680.780364185972,-54327.978863146011,-56712.989291145081,-56729.144644774533,-49624.512386359114,-56761.557484449033,-54401.046507865467,-56794.106972147427,-54430.490329332744,-55215.196157543069,-55233.971211012024,-52956.527480448422,-55271.632858612451,-52991.01327543777,-55309.443737790745,-55328.405331411777,-48434.185675499029,-55366.441212690508,-53077.826462260302,-55404.627869448028,-53112.79269967971,-55442.965924371107,-55462.191921540951,-53165.502008165451,{"$f":"SUM(LT39:LT44)","v":-55500.758247710124},-53200.815684416149,-55539.477541706059,-55558.894749359737,-50929.747255058683,-55597.844683060619,-53289.713563825564,-55636.949172926477,-53325.519716965624,-55676.208859574544,-55695.897102715826,-53379.495420524632,-55735.390792350408,-53415.657732020176,-55775.041293647126,-55794.92555208772,-48780.812821678119,-55834.812493081772,-53506.692622980117,-55874.857879861695,-53543.359794337775,-55915.06237151919,-55935.224488499465,-53598.633735691365,-55975.668880128287,-53635.666037635267,-56016.274038105701,-56036.637113765304,-48960.39031899246,-56077.484678748377,-53728.891775405471,-56118.494691379121,-53766.441679335025,-56159.667829784587,-56180.31578394986,-53823.046624759634,-56221.73488957197,-53860.970891927733,-56263.318830445634,-56284.172829441428,-49144.284362665298,-56326.005317025047,-53956.442874355162,-56368.004369767244,-53994.897855750241,-56410.170685408644,-56431.316785769581,-54052.867523279099,-56473.735311304408,-54091.706368940562,-56516.322858679297,-56537.680237129702,-51741.429571343411,-56580.522648551676,-54189.481604185232,-56623.535861805634,-54228.864657739738,-56666.720594841761,-56688.377506574296,-54288.233746238577,-56731.820872942539,-48797.812967162092,-50968.772583626647,-50997.752911724609,{"$f":"SUM(OF39:OF44)","v":-44583.085287779206},-51055.867266983936,-48933.170034608258,-51114.187257968981,-38338.451956377452,-40054.678176543144,-40056.599036050349,-38341.540074623103,-40060.39364106828,-38343.514534907386,-40064.125028486684,-40065.966865370494,-34903.460273695819,-40069.602523574344,-38348.152100446459,-40073.173756517877,-38349.8863906482,-40076.680076430406,-40078.408740831132,-38352.35690322474,-40081.816770695747,-38353.915894522092,-40085.158656217311,-40086.804639546062,-34891.49546003712,-40090.04637522588,-38357.501606333462,-40093.220718099066,-38358.809839121786,-40096.327163929076,-40097.854767115612,-38360.635517867995,-40100.858415823481,-38361.760763651066,-40103.792894645958,-40105.234034812769,-36619.961332305276,-40108.063794029673,-38364.24849128542,-40110.823092840175,-38365.112037500468,-36183.90857494394,-36180.88403914059,-34594.798931403049,-36174.767517874599,-34587.177489613867,-36168.560595158611,-36165.423056848733,-31402.17891775028,-28638.622438062899,-27331.587940030498,-28613.39547067236,-27305.593851318707,-28588.030004310924,-28575.295119916052,-22622.203466356004,-23676.193404395737,-22603.639604003918,-23658.274478711814,-23649.271876289458,-20446.244314332522,-23631.18001033437,-22556.718601014669,-23612.972084742389,{"$f":"SUM(QR39:QR44)","v":-22537.744041493766},-23594.647483045806,-23585.441235171344,-22509.05937593797,-23566.940456707242,-22489.786801519633,-23548.32144747729,-23538.967410415647,-20322.789345442718,-23520.169877870474,-22441.077641204502,-23501.252540435125,-22421.381218970138,-23482.214762956894,-23472.650509850755,-22391.606629484668,-18096.857831540001,-17363.270295140275,-18102.02770268793,-18104.612028416814,-16632.673697998034,-18109.779427920879,-17374.373494096388,-18114.945114927501,-17378.808631957691,-18120.109037315397,-18122.690320410933,-17385.45458134056,-18127.851497514839,-17389.880626072812,-18133.010778437812,-18135.589691239158,-15913.201781602133,-18140.746028177706,-17400.92925969846,-18145.900335559083,-17405.341969640554,-18151.052559520504,-18153.627873306079,-17411.953626717488,-18158.776870499998,-17416.356373638497,-18163.923648325261,-18166.496187830213,-15930.722123516469,-18171.639533572517,-17427.345222413653,-18176.780522136272,-17431.733397445249,-18181.919097871934,-18184.487463456135,-17438.307581031127,-8545.1170037552693,-8247.7218258711655,-8563.7449204811601,-8573.0746250853917,-7658.8894451131182,-8591.7655832936944,-8292.5241108405789,-5781.8865374093803,-5587.2432350158233,-5794.1153755531632,-5800.2401458223358,-5604.8727311260845,{"$f":"SUM(TD39:TD44)","v":-5812.5104259935815},-5616.6587724471246,-5824.8084087463794,-5830.9678072703537,-5431.6409301995591,-5843.3074560375226,-5646.2399430457717,-5855.6749570826832,-5658.1189875375876,-5868.0703704931311,-5874.2785631453062,-5675.9876357055273,-5886.7159580289699,-5687.9335388907239,-5899.1814160197082,-5905.4246875838653,-5294.3582358274398,-5917.9323537227719,-5717.9158641047889,-5930.4682344609664,-5729.9559721924779,-5943.0323906061512,-5949.3250909917897,-5748.0668625955514,-5961.9317745261469,-5760.1746928185403,-5974.5668860155638,-5980.8951213734526,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,{"$f":"SUM(VP39:VP44)","v":-1303.7229185805631},-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,{"$f":"SUM(YB39:YB44)","v":-1303.7229185805631},-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,{"$f":"SUM(AAN39:AAN44)","v":-1303.7229185805631},-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631]
[]
[null,null,null,"Net Cash Flow",null,null,null,null,null,null,{"$f":"K45+K36+K30","v":0},{"$f":"L45+L36+L30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.4569682106375694E-12,0,0,0,0,0,0,0,0,4.5474735088646412E-12,0,0,0,-1.0004441719502211E-11,-4.5474735088646412E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4551915228366852E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.8189894035458565E-11,2.5465851649641991E-11,1.4551915228366852E-11,0,{"$f":"BX45+BX36+BX30","v":2.5465851649641991E-11},1.6370904631912708E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ45+EJ36+EJ30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV45+GV36+GV30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH45+JH36+JH30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-125.70777894429193,-125.70777894429921,-125.70777894429921,-125.70777894430648,-125.70777894430648,-125.70777894429921,-125.70777894429193,-125.70777894430648,-125.70777894430648,-125.70777894429193,-314.63469893974252,-314.63469893971342,-314.63469893973524,-314.63469893972797,-314.63469893973524,-314.63469893973524,-314.63469893972797,-314.63469893974252,-314.6346989397498,-314.63469893974252,-314.63469893972797,-314.63469893973524,-314.63469893973524,-314.63469893973524,-314.63469893974252,-314.63469893973524,-314.63469893973524,-314.63469893973524,-314.63469893972797,-314.63469893972797,-314.6346989397498,-314.63469893973524,-418.50163607879949,-418.50163607878494,-418.50163607877766,-418.50163607879949,-418.50163607878494,-418.50163607879949,-418.50163607879222,-418.50163607879222,-418.50163607879949,-418.50163607878494,-418.50163607879949,-418.50163607879222,-418.50163607879222,-418.50163607878494,-418.50163607880677,{"$f":"LT45+LT36+LT30","v":-418.50163607879949},-418.50163607880677,-418.50163607879222,-418.50163607879949,-418.50163607878494,-418.50163607879222,-418.50163607879222,-418.50163607879222,-418.50163607879222,-418.50163607879949,-418.50163607878494,-418.50163607879222,-418.50163607879222,-418.50163607880677,-418.50163607879222,-418.50163607879222,-418.50163607878494,-418.50163607880677,-418.50163607879222,-418.50163607879222,-418.50163607879222,-418.50163607881404,-418.50163607880677,-418.50163607879222,-418.50163607879949,-418.50163607878494,-418.50163607879222,-418.50163607880677,-418.50163607879949,-418.50163607880677,-418.50163607879949,-418.50163607879222,-418.50163607879949,-418.50163607880677,-418.50163607881404,-418.50163607879949,-418.50163607879222,-418.50163607879949,-418.50163607879949,-418.50163607879222,-418.50163607879222,-418.50163607878494,-418.50163607878494,-418.50163607879222,-418.50163607879222,-418.50163607879222,-418.50163607879949,-418.50163607879949,-418.50163607878494,-418.50163607878494,-418.50163607879949,-418.50163607879222,-418.50163607878494,-418.50163607879949,-418.50163607878494,-418.50163607879222,-418.50163607879949,-418.50163607881404,-418.50163607879949,-418.50163607879949,-418.50163607878494,-418.50163607880677,-418.50163607879949,-418.50163607879222,{"$f":"OF45+OF36+OF30","v":-418.50163607878494},-418.50163607879222,-418.50163607879222,-418.50163607878494,-418.50163607879949,-418.50163607880677,-418.50163607879949,-418.50163607879949,-418.50163607879949,-418.50163607879222,-418.50163607879949,-418.50163607880677,-418.50163607879222,-418.50163607879949,-418.50163607879949,-418.50163607879949,-418.50163607879222,-418.50163607879222,-418.50163607879949,-418.50163607879949,-418.50163607879949,-418.50163607879949,-418.50163607879949,-418.50163607879949,-418.50163607879949,-418.50163607880677,-418.50163607879949,-418.50163607879949,-418.50163607879222,-418.50163607879949,-418.50163607879949,-418.50163607879949,-418.50163607879222,-418.50163607879949,-418.50163607879949,-418.50163607879949,-418.50163607880677,-418.50163607878494,-418.50163607879222,-418.50163607879949,-418.50163607879949,-418.50163607879222,-418.50163607879222,-418.50163607879949,-418.50163607879949,-418.50163607879949,-418.50163607879949,-418.50163607879222,-418.50163607879949,-418.50163607879949,-418.50163607879222,-418.50163607879585,-418.50163607879949,-418.50163607880313,-418.50163607879949,-418.50163607879949,-418.50163607879949,-418.50163607879949,-418.50163607879949,-418.50163607879585,-418.50163607879949,-418.50163607879222,-418.50163607879585,-418.50163607879585,{"$f":"QR45+QR36+QR30","v":-418.50163607879949},-418.50163607879585,-418.50163607879585,-418.50163607879585,-418.50163607879222,-418.50163607879585,-418.50163607880313,-418.50163607879949,-418.50163607879949,-418.50163607879222,-418.50163607879222,-418.50163607879222,-418.50163607879585,-418.50163607879949,-418.50163607879949,-418.50163607879222,-514.69224967239643,-514.69224967239643,-514.69224967239643,-514.69224967240007,-514.69224967239825,-514.69224967240007,-514.69224967240007,-514.69224967240007,-514.69224967239643,-514.69224967239643,-514.69224967239643,-514.69224967239643,-514.69224967239643,-514.69224967240007,-514.69224967240007,-514.69224967239643,-514.69224967239643,-514.69224967239643,-514.69224967240007,-514.69224967239643,-514.69224967239643,-514.69224967240007,-514.69224967239643,-514.69224967239643,-514.69224967239279,-514.69224967239643,-514.69224967240007,-514.69224967240007,-514.69224967240007,-514.69224967240007,-514.69224967239643,-514.69224967239643,-514.69224967240007,-514.69224967239279,-514.69224967240007,-514.69224967240007,-514.69224967239734,-514.69224967239643,-514.69224967239643,-514.69224967239643,-514.69224967239643,-514.69224967239643,-514.69224967239825,-514.69224967239825,-514.69224967239825,-514.69224967239825,-514.69224967239825,-514.69224967239734,{"$f":"TD45+TD36+TD30","v":-514.69224967239825},-514.69224967239734,-514.69224967239734,-514.69224967239825,-514.69224967239825,-514.69224967239734,-514.69224967239734,-514.69224967239825,-514.69224967239734,-514.69224967239825,-514.69224967239825,-514.69224967239825,-514.69224967239734,-514.69224967239734,-514.69224967239825,-514.69224967239825,-514.69224967239734,-514.69224967239825,-514.69224967239734,-514.69224967239825,-514.69224967239825,-514.69224967239734,-514.69224967239825,-514.69224967239825,-514.69224967239825,-514.69224967239825,-514.69224967239825,-514.69224967239734,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,{"$f":"VP45+VP36+VP30","v":-1303.7229185805631},-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,{"$f":"YB45+YB36+YB30","v":-1303.7229185805631},-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,{"$f":"AAN45+AAN36+AAN30","v":-1303.7229185805631},-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631]
[]
[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,{"$f":"AAN51-AAN52","v":-300878.32756856643},-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643]
[]
[null,null,null,"Interest During Construciton ",null,null,null,null,null,null,{"$f":"J55-K34","v":0},{"$f":"K55-L34","v":210.86114124780391},614.28457887226864,1210.7838123303986,2000.8737104110837,2985.0705148866505,2985.0705148866505,2985.0705148866505,2985.0705148866505,2985.0705148866505,2985.0705148866505,2985.0705148866505,3115.9970119596978,3348.0133870990139,3681.3892133127756,4116.3947824705147,4653.3011072200816,5292.3799229097212,6033.9036895152749,6878.1455935725171,7825.3795501146524,8875.880204614974,10029.922934934704,11287.783853276027,12649.739808140335,14116.068386291689,15687.047914725519,17468.549389668729,19448.875609285864,19741.946999687636,20129.133247130478,20610.685324566501,21186.854874209021,21857.894209317252,21857.894209317252,21857.894209317252,21857.894209317252,21857.894209317252,21857.894209317252,21857.894209317252,21857.894209317252,21857.894209317252,22130.004194127287,22639.876842600519,23388.146188506718,24375.447956372369,25602.419565989367,27069.700136935713,28777.930493108288,30727.753167267692,30727.753167267692,30727.753167267692,30727.753167267692,30727.753167267692,30963.999841790403,31387.543174111841,31998.882621986137,32798.518975054765,33786.954358398245,34964.692236097304,36332.23741480356,37890.096047319697,39702.476540332398,41763.499571802655,44073.82818849969,{"$f":"BW55-BX34","v":46634.12720531744},49445.063209989559,52507.304567817002,55411.643488429763,55411.643488429763,55411.643488429763,55411.643488429763,55411.643488429763,55411.643488429763,55411.643488429763,55411.643488429763,55411.643488429763,55411.643488429763,55498.705062765315,55659.69577099607,55894.812757479071,56204.253692289662,56588.216772623389,57046.900724201638,57580.504802681069,58189.228795066745,58873.273021129091,59632.83833482457,59795.803877368024,60086.26281822101,60504.555139779011,61051.021731057248,61726.004390108305,62529.845826446246,63462.889663477166,64525.480440936248,65717.96361733129,67040.685572392802,68620.918920655007,70449.758381375315,72527.866904186958,74855.90920658884,76835.053166063095,78946.533666292016,78946.533666292016,78946.533666292016,78946.533666292016,78946.533666292016,78946.533666292016,78946.533666292016,79126.249429812538,79456.444435369121,79937.519960940524,80569.878354580113,81353.9230372694,82290.058505779205,83378.690335538369,84620.225183510222,86015.070791076665,87563.635986929949,89266.330689972179,89266.330689972179,89266.330689972179,89266.330689972179,89508.9297875622,89938.842482745793,90556.568278449879,91362.608009609175,92357.463846718223,{"$f":"EI55-EJ34","v":93541.639299392904},94915.639219941382,96479.96980694466,98235.13860884661,100181.65452755363,102320.02782204388,104877.03852704212,107827.53459392037,111172.56531697695,114913.18278862836,119050.44190687084,123585.40038276196,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,{"$f":"GU55-GV34","v":125023.34181513674},125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,{"$f":"JG55-JH34","v":125023.34181513674},125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,{"$f":"LS55-LT34","v":125023.34181513674},125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,{"$f":"OE55-OF34","v":125023.34181513674},125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,{"$f":"QQ55-QR34","v":125023.34181513674},125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,{"$f":"TC55-TD34","v":125023.34181513674},125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,{"$f":"VO55-VP34","v":125023.34181513674},125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,{"$f":"YA55-YB34","v":125023.34181513674},125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,{"$f":"AAM55-AAN34","v":125023.34181513674},125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674,125023.34181513674]
[null,null,null,"Fees During Construction",null,null,null,null,null,null,{"$f":"J56-K35","v":7072.9279679264582},{"$f":"K56-L35","v":7072.9279679264582},7072.9279679264582,7072.9279679264582,7072.9279679264582,7072.9279679264582,7072.9279679264582,7072.9279679264582,7072.9279679264582,7072.9279679264582,7072.9279679264582,18392.586592541371,18392.586592541371,18392.586592541371,18392.586592541371,18392.586592541371,18392.586592541371,18392.586592541371,18392.586592541371,18392.586592541371,18392.586592541371,18392.586592541371,18392.586592541371,18392.586592541371,18392.586592541371,18392.586592541371,22989.559227347574,22989.559227347574,22989.559227347574,22989.559227347574,22989.559227347574,22989.559227347574,22989.559227347574,22989.559227347574,22989.559227347574,22989.559227347574,22989.559227347574,22989.559227347574,22989.559227347574,22989.559227347574,22989.559227347574,36141.914642222066,36141.914642222066,36141.914642222066,36141.914642222066,36141.914642222066,36141.914642222066,36141.914642222066,36141.914642222066,36141.914642222066,36141.914642222066,36141.914642222066,36141.914642222066,54734.417588238619,54734.417588238619,54734.417588238619,54734.417588238619,54734.417588238619,54734.417588238619,54734.417588238619,54734.417588238619,57193.685213361277,57193.685213361277,57193.685213361277,57193.685213361277,{"$f":"BW56-BX35","v":57193.685213361277},57193.685213361277,57193.685213361277,57193.685213361277,57193.685213361277,57193.685213361277,57193.685213361277,57193.685213361277,57193.685213361277,57193.685213361277,57193.685213361277,57193.685213361277,62205.411952830087,62205.411952830087,62205.411952830087,62205.411952830087,62205.411952830087,62205.411952830087,62205.411952830087,62205.411952830087,62205.411952830087,62205.411952830087,75670.431583096943,75670.431583096943,75670.431583096943,75670.431583096943,75670.431583096943,75670.431583096943,75670.431583096943,75670.431583096943,75670.431583096943,75670.431583096943,79267.42325476394,79267.42325476394,79267.42325476394,79267.42325476394,79267.42325476394,79267.42325476394,79267.42325476394,79267.42325476394,79267.42325476394,79267.42325476394,79267.42325476394,79267.42325476394,90410.834574960973,90410.834574960973,90410.834574960973,90410.834574960973,90410.834574960973,90410.834574960973,90410.834574960973,90410.834574960973,90410.834574960973,90410.834574960973,90410.834574960973,90410.834574960973,90410.834574960973,90410.834574960973,111385.49617121926,111385.49617121926,111385.49617121926,111385.49617121926,111385.49617121926,111385.49617121926,{"$f":"EI56-EJ35","v":111385.49617121926},111385.49617121926,111385.49617121926,111385.49617121926,111385.49617121926,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,{"$f":"GU56-GV35","v":121236.15181723254},121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,{"$f":"JG56-JH35","v":121236.15181723254},121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,{"$f":"LS56-LT35","v":121236.15181723254},121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,{"$f":"OE56-OF35","v":121236.15181723254},121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,{"$f":"QQ56-QR35","v":121236.15181723254},121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,{"$f":"TC56-TD35","v":121236.15181723254},121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,{"$f":"VO56-VP35","v":121236.15181723254},121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,{"$f":"YA56-YB35","v":121236.15181723254},121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,{"$f":"AAM56-AAN35","v":121236.15181723254},121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254,121236.15181723254]
[]
[null,null,null,"Total Assets",null,null,null,null,null,null,{"$f":"K53+K55+K56","v":79072.927967926458},{"$f":"L53+L55+L56","v":151283.78910917425},223687.21254679872,296283.71178025682,369073.80167833751,442057.99848281313,442207.28183258546,442352.75751679204,442591.75859080139,442730.09253122774,442962.29177747457,492190.80313379125,530227.21485039836,568656.27716927067,606890.04187308811,645320.67246788531,683751.64048874762,722380.32314318884,761009.4817159212,799737.81878477777,838665.14860388613,877593.16225509171,916721.02630885353,955849.71515959455,995079.2296809965,1034711.1356257533,1113741.7885880372,1188483.4249520802,1263320.3460284458,1299966.2942411888,1336418.2969841294,1372957.5422973933,1409869.0351245471,1446585.2705809558,1446978.7366051727,1446978.5130517751,1446969.9306533739,1447732.1216870644,1447711.9241669802,1448073.5990078831,1448038.7498212787,1550427.7190577104,1639538.8421106015,1728878.7155261568,1818840.6110454062,1908642.2946694857,1999067.9860455166,2089333.6399470496,2179831.9861161015,2271748.3598559769,2271786.6850482067,2272384.3733195374,2272399.3482305459,2361567.2358628842,2431794.6090349713,2502195.2707107305,2573345.7037216709,2644097.8236446506,2715601.7751200194,2786706.8449735255,2857987.0439348184,2955068.8869899553,3048204.1903986339,3142153.8691682108,3235760.7211305802,{"$f":"BX53+BX55+BX56","v":3330184.3489033147},3424264.8660957199,3518581.0891896505,3591475.3423766,3589099.4730241182,3587665.5234337952,3585248.8236217774,3582808.4329093155,3583246.0867414805,3580775.9808657132,3579250.4030317254,3576737.8989677867,3607819.0404449017,3632986.8750184942,3658203.7915328336,3684441.917352383,3709763.108191601,3736106.9398043668,3761532.484951247,3787007.1806215271,3814482.2874694024,3840067.5444135722,3927791.1427975926,3972905.8211894613,4019162.9251736612,4064482.8157590013,4109902.2648814404,4156466.9284192249,4202092.3960857689,4248864.9596678894,4294697.0060268231,4340629.2768093785,4437407.5915108584,4527687.3109721867,4619236.5948124407,4709960.0593026606,4801955.6231013741,4847766.7742055068,4893676.3394038584,4889826.6259086411,4884564.271332128,4880645.5307932394,4875312.0300233904,4869938.3493866073,4936074.747591964,4987074.9831438437,5039572.1528607402,5090800.1546043921,5143527.0037227124,5194983.3164812457,5246549.7469397932,5299617.8801023941,5351413.3753536185,5404712.5019255746,5456737.5917610871,5508873.4210471939,5507629.3333425783,5501804.9762567207,5588429.4646060234,5652760.8618873078,5718755.1439316953,5783373.588405,5848131.2568942849,5914555.3691810844,{"$f":"EJ53+EJ55+EJ56","v":5979601.1547725452},6046315.7842231579,6111650.4297442576,6177125.1831881665,6245804.5350511083,6396429.0860665403,6539104.1530443076,6680595.6667168448,6823965.647045345,6966151.4418338379,7108680.8292676564,7253093.9191007204,7321366.4725602577,7314144.4817573503,7304584.1696383459,7294954.9270641003,7292120.9835415445,7282399.0402720496,7274897.2192548253,7265050.1518510161,7257424.2929190444,7247450.3137057247,7237404.4363898849,7229581.3381049465,7219405.7098872093,7211453.9409687854,7201146.7093264144,7190765.1932308264,7187209.5689271521,7176724.7605759976,7168466.6673544114,7157845.8425060157,7149452.8066905271,7138694.025279643,7127857.7269321345,7119250.7677546507,7108273.4404991651,7099526.5180759504,7088406.1513881199,7077205.6830995092,7072862.387155693,7061547.1066467613,7052465.0468925508,7041001.910266066,7031773.0503323786,7020159.9513341626,7008463.2294568717,6999002.3053225931,6987152.2943670843,6977539.12631662,6965533.6434323117,6953441.736764132,6945913.5639019348,6933678.5267302943,6923682.9814375723,6911286.9907244286,6901131.5219440935,6888572.2868085196,6875922.6763610505,6865515.067672356,6852698.6035325006,6842125.1575586498,6829139.4654033128,6816060.3568354128,{"$f":"GV53+GV55+GV56","v":6809902.8418736439},6796682.5079132542,6785707.8767078407,6772312.5683196001,6761163.961439223,6747591.1896177372,6733920.8150499631,6722498.5722793723,6708646.8217960373,6697044.1851066621,6683008.4788995516,6668871.8711112645,6661690.0570556903,6647397.3562372467,6635356.3629845819,6620873.434717549,6608643.1737967748,6593967.312841408,6579185.9882805999,6566658.7000572504,6551680.1994108669,6538956.6746879378,6523778.1938561685,6508490.6693182616,6500191.7249058876,6484731.9199661128,6471529.5733376294,6455862.9429585682,6442454.6832156926,6426578.2860960048,6410587.8731279271,6396857.1254848149,6380652.3411340285,6366708.1104377257,6350285.9057205562,6333745.7980238823,6321848.0545361657,6305101.8974043569,6290618.5279779313,6273647.2496235119,6258939.6127697248,6241740.010710936,6224416.968078644,6209358.7703654338,6191802.3997187149,6176511.6995238056,6158718.6809021048,6140797.9949038979,6129934.9515562337,6111804.9064908288,6095942.7163509186,6077567.8584564077,6061461.6419201214,6042838.4868230959,6024081.7487756079,6007594.7506916113,5988584.2797782728,5971844.3023507278,5952576.486119464,5933170.4935439378,5920857.4452763023,5901221.1471690517,5883857.3395397076,5863954.7828165647,{"$f":"JH53+JH55+JH56","v":5846325.4241727609},5826152.8164710514,5805835.5818389934,5787792.5215029391,5767199.3289519083,5748880.9802535586,5728007.8977257032,5706985.1943634851,5693091.1489488985,5671815.3110992592,5652816.0958756637,5631250.6367461681,5611962.4163432308,5590103.2069766037,5568087.3415074674,5548349.5491789095,5526033.511494115,5507643.1036398467,5486741.238950802,5465684.596973123,5449228.4817230646,5427891.1925156154,5408777.2217753548,5387139.187829759,5367725.3356698118,5345782.2811488556,5323677.0407424802,5304898.5061268527,5283629.6902918387,5264551.1521545239,5242977.1195176654,5221240.8703271169,5206405.9535739189,5184389.7870397996,5164566.2121671382,5142234.0861681271,5122095.3767681103,5099442.7485318016,5076620.141684683,5055992.0929776067,5032841.9301854074,5011887.0968145709,4988404.6646316666,4964746.2799023883,4948031.4977124687,4924065.7880630605,4902297.4099592092,4877987.6844788007,4855875.9854573086,4832932.7526056897,4809813.4398227781,4788813.023767747,4765353.3529571015,4744013.3535992522,4720208.3764000647,4696221.0519646611,4678963.2733484823,4654654.3752740584,4632467.1476527415,4607800.5833001006,4585256.3813618254,4560226.9448823966,4535006.2428393969,4511908.8373004431,{"$f":"LT53+LT55+LT56","v":4486317.1964521902},4462849.4784675464,4436881.4952083379,4410715.4088837588,4388998.3799215946,4362463.4150796961,4338053.8758988939,4311128.8162567057,4286329.7128922427,4259008.8689918537,4231480.0538895717,4206077.8803335987,4178144.4739715066,4152338.1655954113,4123994.2618724504,4095434.9201531219,4073692.6049878076,4044745.5620226669,4017926.7934375568,3988554.439051284,3961310.708818384,3931506.8267576816,3901476.8340939544,3873575.8721407214,3843104.738374772,3814762.9014919181,3783844.1730918009,3752691.1817986895,3728398.8653872544,3696820.5126727666,3667372.1418287493,3635329.9772097017,3605417.9401147515,3572905.1696606847,3540146.4607406338,3509517.9715174539,3476278.1590281264,3445168.6178606455,3411440.647894253,3377457.8354604808,3350379.0977285062,3315929.7242325596,3283610.7531523141,3248655.4656680129,3215830.4963757289,3180361.8673179136,3144625.620069412,3111019.4293280267,3074758.372782256,3040627.1829537223,3003833.604573024,2966762.6794353253,2934230.0221839775,2896631.0621415651,2861161.3604980339,2823010.1995682255,2786987.9527044552,2748276.4645690494,2709273.5269927257,2672398.8416174776,2632823.0395105812,2600905.224348132,2566608.6422112412,2532059.941495392,{"$f":"OF53+OF55+OF56","v":2503701.077961748},2468684.2372368579,2435562.1142870686,2400043.0742972526,2377068.415226094,2352239.8507306487,2327260.3983728266,2303846.1305135549,2278572.6870366619,2254864.4819628433,2229293.5775840119,2203567.403278939,2182849.3733080667,2156841.3705048938,2132398.7662138692,2106084.639106194,2081335.9072968669,2054712.0396013006,2027926.6889628449,2002706.6638590673,1975606.0007146166,1950070.6159267516,1922650.9128242468,1895065.0222572924,1872508.8986555559,1844619.3298203757,1818294.9405625032,1790077.0111794507,1763424.1516719868,1734873.9764537669,1706150.9330922344,1678992.7269463676,1649931.455712971,1622434.864008351,1593031.3600273028,1563449.9362242052,1537176.234082653,1507257.0267258564,1478902.0512566415,1448630.4507426235,1419922.8552237281,1393224.2877727894,1366367.7843411795,1340935.4474961103,1313769.9380014853,1288028.2270587084,1260550.0528353739,1232909.3291475389,1209865.1761292124,1189446.0094072872,1170209.4161722164,1149573.8511562976,1130120.2918468467,1109265.792868325,1088296.88189269,1073153.2089248546,1056859.8619145206,1041536.085756348,1025060.8424970857,1008490.4599578059,995018.35635527829,978276.22528565442,962502.71387352282,945573.24942892743,{"$f":"QR53+QR55+QR56","v":929611.97677657614},912492.90290629817,895274.78963163728,879024.18030450633,861612.9445541068,845168.7521308274,827562.04334748024,809853.33045362448,795248.7857940481,777354.5293793329,760426.17182684271,742330.5647570123,725200.34928716673,706900.93502984149,688495.30284075392,671054.25303702289,657893.78888192261,645380.90204828838,632047.50646310253,618624.38915475691,606585.48725243052,592990.8524302193,580042.78328605695,566269.55178486789,553142.45153260464,539188.29121092474,525140.3638230064,511737.87387227413,497505.42805394117,483917.95027203631,469498.5746570896,454982.39664826315,442593.750269868,427896.66309473902,413843.35666327045,398953.26769143675,384706.43984086585,369620.8241659911,354434.05782275141,339889.72851102386,324503.55161305011,309759.25388864387,294171.05561934464,278478.42190013692,264919.01548674569,249030.12326893728,233781.69607760065,217684.20016197726,202226.55642817594,185917.72270423506,169499.74168941804,153720.64622913912,146731.62952956144,140003.20554551069,132923.31755523622,125796.81680995932,119546.97167749384,112331.30701794995,105376.88259367792,100896.45933550184,96588.647119755464,92052.779309779013,87488.481823725233,83097.107045033554,{"$f":"TD53+TD55+TD56","v":78476.500203007439},74029.023408718014,69351.526730773578,64644.86929553801,60314.393982023539,55550.957244314792,50961.164054833891,46139.365770119781,41491.412500163147,36610.651766732874,31699.681940935159,26962.853591143692,21992.003799697923,17195.492519183623,12164.146754347326,7101.8163237809931,2625.6585852425342,-2496.0845556728746,-7442.9971257657016,-12626.788264317845,-17635.558177358878,-22882.034887343121,-28160.603587670659,-33263.871160336246,-38606.098711033759,-43772.839320008119,-49179.379313800891,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,{"$f":"VP53+VP55+VP56","v":-54618.833936197159},-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,{"$f":"YB53+YB55+YB56","v":-54618.833936197159},-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,{"$f":"AAN53+AAN55+AAN56","v":-54618.833936197159},-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159,-54618.833936197159]
[]
[null,null,null,"Debt Balance",null,null,null,null,null,null,{"$f":"J60+K43+K39","v":63258.342374341169},{"$f":"K60+L43+L39","v":121027.03128733941},178949.77003743901,237026.96942420551,295259.04134267004,353646.3987862505,352821.48975419236,351989.93320450082,351232.83634436107,350388.16620693111,349618.22998339561,388038.27886366122,417501.03974928014,447284.13911657367,476896.99383529718,506667.00030461646,536430.16622786981,566351.16210324725,596265.4030382816,626255.33142856578,656404.11225004261,686546.26769816619,716847.96131004649,747143.11731824547,777515.26194521715,808215.68564661872,870420.8121163802,929194.38928686618,988036.94473367673,1013897.0532087941,1039588.5027181047,1065334.8176727877,1091361.7211358203,1117218.8381099897,1113463.2511741414,1109388.052675833,1105291.590085512,1101775.1326083038,1097637.828884199,1093780.3611636015,1089600.8037760169,1167334.5968318714,1234441.1648575864,1301715.9440283787,1369462.5798229589,1437075.9892765479,1505162.8027941205,1573116.454290635,1641241.3765261818,1710453.0737777969,1704676.4659621601,1699310.8928357037,1693473.808305271,1758922.5194492908,1809213.4018433897,1859622.6590814705,1910595.0896177376,1961243.3477281854,2012456.3502268614,2063344.6520383854,2114352.6254043602,2185932.3515057717,2254378.7352604684,2323439.6853336249,2392220.5768269496,{"$f":"BW60+BX43+BX39","v":2461617.879969772},2530734.8280813992,2600019.6385760261,2651996.4852730543,2642129.8845559917,2632944.9479340934,2622997.3547807005,2613007.8129246756,2605150.860861171,2595084.1576069687,2585701.0079685645,2575551.6746122628,2592205.1251464766,2604151.2290792717,2616113.3599375156,2628820.2437455636,2640816.805759829,2653559.2052528383,2665590.1479189773,2677637.0457294374,2691162.9481809689,2703246.5785194603,2764968.4492155421,2792152.8682338055,2820171.6196063436,2847467.4052223577,2874817.7027772125,2903004.4655921063,2930466.6335062934,2958766.7002473916,2986341.0807727301,3013970.3914728533,3082087.4485356859,3145136.2514210953,3209120.7183850892,3272471.1439510523,3336759.1946929009,3363795.3124954696,3390885.2208701447,3377183.2456654669,3362404.5949947783,3348592.262717728,3333701.554766024,3318752.7892359942,3360738.0651116064,3390826.5444325572,3422003.8653578204,3452219.2382434988,3483524.9517306262,3513867.6268744227,3544272.3937869654,3575769.7579109827,3606302.4301186223,3637929.2169562294,3668590.2049803957,3699313.7867653375,3686443.2972592358,3670150.6525462596,3727695.824593348,3767468.7581168977,3808450.6935634762,3848394.2393503543,3888421.4441637429,3929660.4499305729,{"$f":"EI60+EJ43+EJ39","v":3969859.1667140881},4011271.5652350178,4051642.4040964795,4092097.6518232622,4134901.3704561582,4243413.9436219055,4345445.4343669107,4446592.6474680575,4549121.109401824,4650764.855810605,4752655.8543189466,4855932.2684595045,4894827.3948135534,4870566.9124283576,4844549.3905733274,4818439.4287424237,4797255.0189251574,4770975.8995130099,4746277.7022191836,4719817.0420688353,4694938.1919147605,4668294.6768225497,4641556.4482398527,4616401.3587982962,4589478.2684971876,4564139.213984604,4537029.9250969356,4509824.2358321203,4487568.1780050807,4460185.4632222923,4434389.0692441082,4406816.8297265368,4380831.8201557761,4353068.6871947758,4325206.785154718,4298933.4739922583,4270878.5891656121,4244413.2130500916,4216163.9531209795,4187814.1676598629,4164438.8059109044,4135903.7987141241,4108960.6382302744,4080227.7898115404,4053087.7183217681,4024155.6031809929,3995120.4946303931,3967679.5554332933,3938443.0047888509,3912161.1328178439,3884137.7843583939,3856010.7730454314,3831072.6711938852,3802748.206825756,3775967.3756055646,3747438.5693335901,3720454.5743625434,3691719.9792408193,3662879.1957124332,3636219.1339744395,3607836.5805750457,3580973.3016040553,3552384.8704584893,3523690.248117195,{"$f":"GU60+GV43+GV39","v":3499772.0250602253},3470880.1656110175,3443510.6485710959,3414409.299131332,3386831.5134973708,3357519.1900595385,3328098.1026833938,3300202.4073506617,3270568.0825749012,3242460.3781081168,3212611.3060414116,3182651.5653702817,3157499.3226042609,3127333.4621579335,3102641.4883651044,3077732.703461336,3054168.6302565048,3029102.6458764635,3003955.3112322367,2980153.3408474335,2954847.2773771081,2930887.0179178151,2905421.2084466843,2879872.7654009406,2858529.4851546613,2832829.2712921756,2808475.9827203457,2782613.4990303945,2758098.3789956681,2732072.5856768475,2705962.3628620435,2681200.1524166372,2654925.0318796542,2629998.3608153686,2603557.2859456385,2577030.4488716503,2553287.8418810074,2526598.22071636,2503380.0849737437,2479168.7002560315,2456209.7923574951,2431851.943234907,2407418.3068785653,2384237.5121865985,2359656.0137422457,2336327.6042049839,2311597.3143349355,2286790.065244128,2265897.572879306,2240948.98356647,2217254.1203393079,2192154.4348269315,2168308.7202983936,2144277.1335004154,2120169.422494608,2097254.3786037341,2072997.9251130025,2049934.4260107579,2025528.2901220568,2001044.8449613468,1980296.6388302536,1955670.5489709992,1932238.1496527719,1907460.043818458,{"$f":"JG60+JH43+JH39","v":1883875.9133592937},1858944.830886892,1833934.7797472118,1810119.1227305941,1784954.6283740643,1760984.8109838569,1735664.8973433808,1710264.7846965273,1691140.101878135,1670306.6512688147,1650471.3992086174,1629501.86734748,1609530.9813919244,1588424.4986917705,1567247.4332887183,1547069.6779384392,1525754.3350320493,1505438.748203171,1483984.2442073426,1462458.0434094297,1443004.6054261096,1421341.4701648788,1400679.2095929366,1378874.6914448277,1358071.4921129069,1336124.687704002,1314104.611232504,1293086.5127127033,1270922.7721693609,1249761.4521882844,1227453.129654971,1206360.2885343258,1191407.2828885519,1173736.4177518566,1156904.4168620233,1139130.5861663145,1122195.7283919451,1104318.3152313228,1086387.3933218862,1069295.6007962767,1051260.1540733038,1034063.9432298641,1015923.3452558962,997728.44880035392,982160.64308725193,963865.59761724726,946410.06529323116,928008.3154775484,910446.18230040639,891937.08839803876,873372.59211780876,855647.86104717606,841904.76571388403,828772.01537944272,814940.1269088519,801062.53376668016,789108.29240091378,775145.40666728222,761793.22053224954,747740.11184569076,734297.83882467682,720153.91998833476,705963.28052849369,698002.49236062996,{"$f":"LS60+LT43+LT39","v":691377.15890396421},685068.65321493626,678393.92053485406,671693.7919386297,665653.59053197107,658904.69336398644,652473.28619192727,645674.14428019174,639192.75640180637,632343.02606669441,625467.29970250232,618909.72138944373,611982.88295282586,605374.45641018276,598396.15642910567,591391.41984802496,585396.15428654873,578341.7259569508,571606.3745082299,564499.61222442077,557712.19039492472,550552.73652529414,543366.22538250312,536499.44794436684,529259.70043519221,522339.94993332069,515046.60240045842,507725.7392499008,501421.26504894294,494048.56796510197,486996.53143352841,479569.32612797804,472463.04429882794,464980.95862239104,457470.71133844438,450281.77973253158,442716.08530974819,435471.9691380196,427850.44915878552,420650.28186529293,417214.52732809196,414271.86696405115,412078.9885976396,409755.34888878389,407540.29853565927,405194.10850951582,402836.3808501045,400587.5616412423,398207.03215361759,395935.62448592059,393532.12494200183,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,{"$f":"OE60+OF43+OF39","v":391116.87557416689},391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,{"$f":"QQ60+QR43+QR39","v":391116.87557416689},391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,{"$f":"TC60+TD43+TD39","v":391116.87557416689},391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,{"$f":"VO60+VP43+VP39","v":391116.87557416689},391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,{"$f":"YA60+YB43+YB39","v":391116.87557416689},391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,{"$f":"AAM60+AAN43+AAN39","v":391116.87557416689},391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689,391116.87557416689]
[]
[null,null,null,"Equity Balance"]
[null,null,null,"Opening Balance",null,null,null,null,null,null,{"$f":"J67","v":0},{"$f":"K67","v":15814.585593585289},30256.75782183485,44737.442509359738,59256.742356051363,73814.760335667495,88411.599696562596,89385.792078393075,90362.824312291254,91358.922246440357,92341.926324296597,93344.061794079025,104152.5242701301,112726.17510111826,121372.13805269699,129993.048037791,138653.67216326893,147321.47426087793,156029.16103994165,164744.07867763969,173482.48735621222,182261.03635384378,191046.89455692569,199873.06499880709,208706.59784134928,217563.96773577962,226495.44997913478,243320.97647165725,259289.03566521427,275283.40129476949,286069.24103239499,296829.79426602478,307622.72462460602,318507.31398872723,329366.43247096677,333515.48543103191,337590.46037594264,341678.34056786261,345956.98907876131,350074.09528278199,354293.2378442823,358437.9460452628,383093.12222583994,405097.67725301569,427162.77149777865,449378.03122244781,471566.30539293808,493905.183251396,516217.18565641437,538590.60958991887,561295.2860781796,567110.2190860461,573073.48048383347,578925.53992527479,602644.71641359339,622581.20719158207,642572.61162926047,662750.61410393356,682854.47591646563,703145.42489315837,723362.19293514045,743634.4185304587,769136.53548418393,793825.45513816574,818714.18383458606,{"$f":"BW67","v":843540.14430363092},868566.46893354342,893530.03801432136,918561.4506136257,939478.85710354696,946969.58846812765,954720.57549970306,962251.46884107799,969800.61998464074,978095.22588031029,985691.82325874502,993549.39506316127,1001186.2243555244,1015613.9152984257,1028835.6459392234,1042090.4315953185,1055621.6736068204,1068946.3024317727,1082547.7345515296,1095942.3370322709,1109370.1348920912,1123319.3392884345,1136820.9658941131,1162822.6935820519,1180752.952955656,1198991.3055673179,1217015.4105366434,1235084.5621042275,1253462.4628271179,1271625.7625794744,1290098.2594204964,1308355.9252540907,1326658.8853365227,1355320.1429751695,1382551.0595510891,1410115.8764273494,1437488.9153516055,1465196.4284084702,1483971.4617100339,1502791.1185337105,1512643.380243171,1522159.6763373464,1532053.2680755083,1541610.4752573632,1551185.5601506103,1575336.6824803541,1596248.4387112833,1617568.287502917,1638580.91636089,1660002.051992083,1681115.6896068198,1702277.3531528248,1723848.1221914084,1745110.9452349928,1766783.2849693419,1788147.3867806885,1809559.6342818532,1821186.0360833392,1831654.3237104577,1860733.6400126722,1885292.1037704074,1910304.4503682172,1934979.3490546441,1959709.8127305394,{"$f":"EI67","v":1984894.9192505099},2009741.9880584558,2035044.2189881385,2060008.0256477757,2085027.5313649024,2110903.1645949488,2153015.1424446334,2193658.7186773955,2234003.019248785,2274844.5376435192,2315386.586023232,2356024.974948708,2397161.6506412146,2426539.0777467033,2443577.5693289926,2460034.7790650181,2476515.4983216766,2494865.9646163872,2511423.1407590397,2528619.5170356426,2545233.1097821821,2562486.1010042862,2579155.6368831769,2595847.9881500336,2613179.9793066517,2629927.4413900231,2647314.7269841828,2664116.7842294802,2680940.9573987075,2699641.3909220728,2716539.2973537068,2734077.5981103051,2751029.0127794808,2768620.9865347533,2785625.3380848686,2802650.9417774184,2820317.2937623938,2837394.8513335544,2855113.3050258593,2872242.1982671414,2889391.5154396463,2908423.5812447891,2925643.3079326367,2943504.4086622759,2960774.1204545256,2978685.33201061,2996004.3481531697,3013342.7348264782,3031322.7498892993,3048709.2895782329,3065377.9934987761,3081395.8590739178,3097430.9637186998,3114840.8927080492,3130930.3199045379,3147715.6058320077,3163848.421390838,3180676.9475815492,3196852.3075676993,3213043.4806486163,3229295.9336979161,3244862.022957454,3261151.8559545935,3276754.5949448231,{"$f":"GU67","v":3292370.1087182174},3310130.8168134177,3325802.3423022367,3342197.2281367439,3357903.2691882681,3374332.4479418523,3390071.9995581978,3405822.7123665689,3422296.1649287096,3438078.7392211356,3454583.8069985444,3470397.172858139,3486220.3057409823,3504190.734451429,3520063.8940793127,3532714.8746194774,3543140.7312562126,3554474.5435402696,3564864.666964944,3575230.6770483628,3586505.3592098164,3596832.9220337584,3608069.6567701222,3618356.9854094833,3628617.9039173205,3641662.2397512263,3651902.6486739377,3663053.5906172837,3673249.4439281742,3684356.304220025,3694505.7004191568,3704625.5102658835,3715656.9730681768,3725727.3092543734,3736709.7496223571,3746728.6197749176,3756715.3491522316,3768560.2126551587,3778503.6766879964,3787238.4430041872,3794478.54936748,3802729.8204122297,3809888.0674760286,3816998.6612000782,3825121.2581788348,3832146.3859764701,3840184.0953188222,3847121.3665671702,3854007.9296597699,3864037.3786769281,3870855.9229243589,3878688.5960116116,3885413.4236294767,3893152.9216217278,3898561.3533226806,3903912.3262810004,3910340.3720878772,3915586.354665271,3921909.8763399706,3927048.1959974072,3932125.6485825917,3940560.8064460489,3945550.598198053,3951619.1898869355,{"$f":"JG67","v":3956494.7389981062},3962449.5108134677,3967207.9855841589,3971900.8020917815,3977673.398772344,3982244.7005778439,3987896.1692697015,3992343.0003823228,3996720.4096669578,4001951.0470707631,4001508.6598304445,4002344.6966670454,4001748.7693986879,4002431.4349513063,4001678.708284833,4000839.9082187489,4001279.8712404701,4000279.1764620664,4002078.647657732,4002505.5791855715,4002849.430226861,4005721.045181178,4005921.1834560162,4007343.7655087532,4007384.5419323221,4008648.1813253504,4008526.2234343551,4008315.3517205338,4010240.2809257666,4010820.5709351557,4012588.7180799777,4013008.3732774928,4012050.3305086493,4011853.7847022857,4007193.848605922,4003887.6399241537,3999014.7099219114,3995496.2235973249,3990406.3738226979,3985200.0541860755,3981349.1633056696,3975919.8125375034,3971846.5553111667,3966190.0864032917,3960411.9634306156,3958950.3522548578,3952965.053376514,3948337.5728977392,3942114.9625340742,3937250.7619907837,3932398.1214054539,3927424.8032666924,3923730.6166462158,3913595.5395327825,3904969.7888732962,3894578.1985086207,3884049.96557931,3878327.9266928197,3867563.4127159482,3858309.8695935858,3847277.9122914243,3837757.4817380835,3826453.4624589179,3815004.898239681,{"$f":"LS67","v":3799449.7792325122},3780064.970204846,3762487.2562731514,3742775.5040579457,3722891.0446935124,3706795.7155019282,3686591.146191936,3668194.5125471139,3647650.0931805819,3628913.8760584262,3608024.2608570694,3586952.6704829014,3567689.5736039076,3546264.5040423549,3526648.120572824,3504864.0151948617,3482890.9084205353,3466725.3571806187,3444414.2409089976,3423912.3221365302,3401228.2283979873,3380353.4183585048,3357290.4885313539,3334028.5053743389,3312575.8192231632,3288925.9313303097,3267085.3433132484,3243041.4608099149,3218790.8310312824,3200384.4871847262,3175760.3299180004,3152945.4939694782,3127912.0330199027,3104687.7761180233,3079238.5897043147,3053571.6264321315,3029713.5671787858,3003620.9474761626,2979337.0208443315,2952812.0692210947,2925610.9224447371,2901549.4376138849,2869624.2228459003,2839079.628495988,2806029.4790844638,2775001.0585092255,2741460.1178414747,2707663.0966163054,2675887.2234477038,2641588.1947534787,2609309.910956563,2574501.3304837048,2539427.1530777626,2506475.9941903362,2468458.5325118448,2432570.329232235,2394000.6666663475,2357559.9181664982,2318429.9283950133,2279008.4891826101,2241715.3021712825,2201720.998428307,2169384.6816297793,2134669.5978568099,{"$f":"OE67","v":2099702.3955048826},2070925.0303351602,2035489.6879741908,2001949.0633883227,1966011.5217624283,1942618.3610551911,1917371.2949236673,1891973.3409297667,1868140.5714344159,1842448.6263214441,1818321.9196115467,1792332.5135966365,1766187.8376554847,1745051.3060485334,1718624.8016092815,1693763.6956821785,1667031.0669384243,1641863.8334930183,1614821.4641613734,1587617.6118868387,1561979.0851469822,1534459.9203664523,1508506.033942508,1480667.8292039246,1452663.4370008914,1429688.8117630759,1401380.7412918168,1374637.8503978658,1346001.419378734,1318930.058235191,1289961.3813808926,1260819.8363832813,1233243.1286013355,1203763.3557318598,1175848.2623911605,1146026.2567740332,1116026.331334857,1089334.1275572262,1058996.418564351,1030222.9414590576,999532.83930896036,970406.74215398612,943289.67306696856,916014.66799927957,890163.82951813156,862579.81838742772,836419.60580857238,808522.9299491588,780463.7046252453,757001.04997083999,736163.38161283592,716508.28674168652,695454.22008968901,675582.15914415906,654309.15852955834,632921.74591784435,617359.57131393068,600647.72266751784,584905.44487326685,568011.6999779254,551022.81580256647,537132.21056395979,519971.57785825734,503779.56481004652,{"$f":"QQ67","v":486431.5987293722},470051.82444094232,452514.24893458531,434877.63402384589,418208.52306063578,400378.78567415703,383516.0916147987,365490.8811953729,347363.6666654385,332340.62036978296,314027.86231898889,296681.00313041947,278166.89442451042,260618.17731858647,241900.26142518205,223076.12760001561,205216.57616020617,191541.41975543342,178513.84067212639,164665.75283726811,150727.94327925,138174.34912725122,124065.02205536772,110602.26066153256,96314.33691067106,82672.544408735586,68203.691837383463,53641.072199792477,39723.889999388179,24976.751931383074,10874.581899805858,-4059.485964813075,-19090.356223312039,-31993.694851379263,-47205.474276180219,-61773.472957321297,-77178.254178827541,-91939.77427907128,-107540.08220361828,-123241.54079653072,-138300.56235793061,-154201.43150557703,-169460.42147965584,-185563.31199862709,-201770.63796750753,-215844.7366305716,-232248.32109805266,-248011.44053906159,-264623.62870435714,-280595.96468783123,-297419.49066144408,-314352.16392593348,-330645.95163588505,-338149.66058513487,-345392.77681885764,-352987.35705880483,-360628.55005375459,-367393.08743589272,-375123.44434510905,-382592.56101905392,-387587.67652690265,-392410.18099232181,-397460.74105197092,-402539.73078769684,{"$f":"TC67","v":-407445.79781606112},-412581.09690775943,-417543.26595172146,-422735.45487933862,-427956.80456424662,-432801.97212743375,-438080.10111481481,-443184.58655396808,-448521.07708835468,-453683.72260798351,-459079.17559108586,-464504.83766655554,-469756.35826601944,-475241.90030713798,-480553.10383732425,-486099.14185183326,-491676.16453207203,-496667.01452028257,-502303.44991087035,-507765.05473063549,-513463.53811885964,-518987.00028157287,-524748.16924122977,-530541.43019122968,-536159.39001356717,-542016.30981393682,-547697.74267258367,-553618.97491604835,-559573.12178811652,-560876.84470669704,-562180.56762527756,-563484.29054385808,-564788.0134624386,-566091.73638101912,-567395.45929959964,-568699.18221818015,-570002.90513676067,-571306.62805534119,-572610.35097392171,-573914.07389250223,-575217.79681108275,-576521.51972966327,-577825.24264824379,-579128.96556682431,-580432.68848540483,-581736.41140398534,-583040.13432256586,-584343.85724114638,-585647.5801597269,-586951.30307830742,-588255.02599688794,-589558.74891546846,-590862.47183404898,-592166.1947526295,-593469.91767121002,-594773.64058979054,-596077.36350837105,-597381.08642695157,-598684.80934553209,-599988.53226411261,-601292.25518269313,-602595.97810127365,-603899.70101985417,-605203.42393843469,{"$f":"VO67","v":-606507.14685701521},-607810.86977559573,-609114.59269417624,-610418.31561275676,-611722.03853133728,-613025.7614499178,-614329.48436849832,-615633.20728707884,-616936.93020565936,-618240.65312423988,-619544.3760428204,-620848.09896140092,-622151.82187998143,-623455.54479856195,-624759.26771714247,-626062.99063572299,-627366.71355430351,-628670.43647288403,-629974.15939146455,-631277.88231004507,-632581.60522862559,-633885.32814720611,-635189.05106578663,-636492.77398436714,-637796.49690294766,-639100.21982152818,-640403.9427401087,-641707.66565868922,-643011.38857726974,-644315.11149585026,-645618.83441443078,-646922.5573330113,-648226.28025159182,-649530.00317017233,-650833.72608875285,-652137.44900733337,-653441.17192591389,-654744.89484449441,-656048.61776307493,-657352.34068165545,-658656.06360023597,-659959.78651881649,-661263.50943739701,-662567.23235597753,-663870.95527455804,-665174.67819313856,-666478.40111171908,-667782.1240302996,-669085.84694888012,-670389.56986746064,-671693.29278604116,-672997.01570462168,-674300.7386232022,-675604.46154178272,-676908.18446036323,-678211.90737894375,-679515.63029752427,-680819.35321610479,-682123.07613468531,-683426.79905326583,-684730.52197184635,-686034.24489042687,-687337.96780900739,-688641.69072758791,{"$f":"YA67","v":-689945.41364616842},-691249.13656474894,-692552.85948332946,-693856.58240190998,-695160.3053204905,-696464.02823907102,-697767.75115765154,-699071.47407623206,-700375.19699481258,-701678.9199133931,-702982.64283197362,-704286.36575055413,-705590.08866913465,-706893.81158771517,-708197.53450629569,-709501.25742487621,-710804.98034345673,-712108.70326203725,-713412.42618061777,-714716.14909919829,-716019.87201777881,-717323.59493635932,-718627.31785493984,-719931.04077352036,-721234.76369210088,-722538.4866106814,-723842.20952926192,-725145.93244784244,-726449.65536642296,-727753.37828500348,-729057.101203584,-730360.82412216451,-731664.54704074503,-732968.26995932555,-734271.99287790607,-735575.71579648659,-736879.43871506711,-738183.16163364763,-739486.88455222815,-740790.60747080867,-742094.33038938919,-743398.05330796971,-744701.77622655022,-746005.49914513074,-747309.22206371126,-748612.94498229178,-749916.6679008723,-751220.39081945282,-752524.11373803334,-753827.83665661386,-755131.55957519438,-756435.2824937749,-757739.00541235541,-759042.72833093593,-760346.45124951645,-761650.17416809697,-762953.89708667749,-764257.62000525801,-765561.34292383853,-766865.06584241905,-768168.78876099957,-769472.51167958009,-770776.2345981606,-772079.95751674112,{"$f":"AAM67","v":-773383.68043532164},-774687.40335390216,-775991.12627248268,-777294.8491910632,-778598.57210964372,-779902.29502822424,-781206.01794680476,-782509.74086538528,-783813.4637839658,-785117.18670254631,-786420.90962112683,-787724.63253970735,-789028.35545828787,-790332.07837686839,-791635.80129544891,-792939.52421402943,-794243.24713260995,-795546.97005119047,-796850.69296977099,-798154.4158883515,-799458.13880693202,-800761.86172551254,-802065.58464409306,-803369.30756267358,-804673.0304812541,-805976.75339983462,-807280.47631841514,-808584.19923699566,-809887.92215557618,-811191.6450741567,-812495.36799273721,-813799.09091131773,-815102.81382989825,-816406.53674847877,-817710.25966705929,-819013.98258563981,-820317.70550422033,-821621.42842280085,-822925.15134138137]
[null,null,null,"Add: Paid in Capital",null,null,null,null,null,null,{"$f":"K40","v":15814.585593585289},{"$f":"L40","v":14442.172228249561},14480.684687524888,14519.299846691625,14558.017979616132,14596.839360895108,0,0,0,0,0,9819.4872804785336,7581.7408549701613,7601.9588305834186,7622.2307207983067,7642.5566693871006,7662.936820505467,7683.3713186934801,7703.8603088766649,7724.4039363670017,7745.0023468639811,7765.6556864556187,7786.3641016194997,7807.1277392238189,7827.9467465284142,7848.821271185825,15789.145988203556,14911.855850544194,14951.620799478977,7058.614278080353,7077.4372494885683,7096.3104154872017,7115.2339099285018,7134.2078670216433,0,0,0,0,0,0,0,20408.248860752676,17832.199774739784,17879.752307472416,17927.431646959012,17975.23813135091,18023.172099701173,18071.233891967044,18119.423849012295,18167.742312609655,0,0,0,17718.500589203308,14047.24933490454,14084.708666464285,14122.267889574854,14159.92727061372,14197.687076668692,14235.547575539807,14273.509035741248,19089.139537242045,18648.190384316818,18697.918892008336,18747.780009053691,{"$f":"BX40","v":18797.774089077833},18847.901486648709,18898.162557279767,14580.867784122551,0,0,0,0,0,0,0,0,6529.618075166487,5544.6850421398376,5559.4708689188774,5574.2961245693259,5589.1609142348461,5604.0653433394691,5619.0095175883762,5633.993542968612,5649.0175257498631,5664.0815724851927,17901.601480771071,9562.0048732145733,9587.5035528764784,9613.0702290174813,9638.7050829615255,9664.4082965160924,9690.1800519734679,9716.0205321120666,9741.9299201976974,9767.9083999848881,19313.354490051577,18645.458434358319,18695.179656849941,18745.033469268208,18795.020225186257,9925.2405566007292,9951.7078647516682,0,0,0,0,0,13478.682264039402,11285.943152704102,11316.039001111312,11346.215105114279,11376.471678727918,11406.808936537855,11437.227093701957,11467.726365951828,11498.30696959437,11528.969121513284,11559.713039170652,11590.538940608443,0,0,18194.93231925166,14048.519819517998,14085.982539036719,14123.545159140813,14161.207946231858,14198.971167421805,{"$f":"EJ40","v":14236.835090534936},14274.79998410969,14312.866117400656,14351.033760380386,14389.303183741402,31397.805788100697,29511.402140999649,29590.099213375644,29669.00614461131,29748.123494330277,29827.451823648487,29906.991695178214,15287.588286474951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"L22","v":0},0,0,0,0,1374.9384540996114,1378.5578703392775,1382.1772616467233,1386.0933295717998,1389.714825294154,1393.6340638911927,1397.2573693648394,1400.8820634749795,1405.4071580246068,1409.0417131286599,1412.9782841104075,1416.6176879301765,1420.5600769968864,1424.2041011230676,1427.8491269406927,1431.7985867659947,1435.4478649162922,1439.402550262713,1443.0558403029697,1446.7110411708936,1451.2865523404705,1454.9528357732775,1458.9280625651409,5139.6589011793649,5157.6148812530209,5174.367728464932,5191.141050213675,5209.1783750686945,6396.1948512333965,6412.2770695252757,6426.693579438188,6441.1244072341487,6458.9741793421981,6473.4638739890679,6489.6735889301417,6504.2055352120788,6520.4609691821452,6535.0339407770352,6549.6190995142915,6565.9329188178317,6580.5570819807062,6596.9134172009126,6611.5752803411087,6626.251426298867,9248.0955030115128,9268.3115704526172,9290.855905442153,9311.1213243140555,9333.7197355511325,9354.0329578192977,9374.3592330406918,9397.0255421924776,9417.3970717551801,9440.1134023298764,9460.5285422404086,9480.9545364847017,9508.4155707820937,9528.9240050683129,9551.7894693660201,{"$f":"BX22","v":9572.33771033011},9595.2478102655368,9615.8340826936455,10035.433892649435,13779.582764505803,13799.423853275381,13822.910050402854,13842.763864776867,13862.607922644394,13893.428868736313,13913.343494925068,13936.915251059847,13956.837596063448,13980.421773194232,14000.349490127235,14020.263617686483,14043.846542214395,14063.762203299795,14087.351393550975,14107.266113745893,14127.163969476484,14154.440528820409,14174.364464780887,15184.401152639643,15206.168504707686,15231.849003646606,15253.609085778018,15275.348099433082,15301.008078339813,15322.735364060751,15348.388918984756,15370.101589532649,15391.789385788565,15425.331064579481,15447.065762090046,15472.74039506901,15494.453725532445,16314.301270657552,16334.371287065474,18641.459796511292,18665.778706515637,18685.045259618561,18709.302986814007,18728.499648188055,18747.639398863263,18781.890466805809,18801.03666900234,18825.186788821593,18844.254177495557,18868.330418378078,18887.314954520181,18906.235894535625,18930.172947678137,18949.004539226782,18972.857184314678,18991.59519358708,20563.569085649699,20600.482578824885,20621.210406881648,20647.285649507197,20667.906542208533,20693.8804969423,20714.389783790997,20734.819645403702,{"$f":"EJ22","v":20760.610887868614},20780.921667184637,20806.599475048584,20826.786281696426,20846.887305109791,20877.826230462404,20897.839548461412,20923.234167753868,20943.111206717302,20968.375194313296,20988.110751575456,21007.75152283127,27550.51235530859,31979.496914983549,32013.123768041325,32036.729740862982,32060.18315437172,32113.39938078892,32136.815983142391,32170.05522144425,32193.246620989674,32226.264093914855,32249.222297233169,32272.015074050694,32304.638648356009,32327.1851974852,32359.565901522255,32381.857836701074,32403.973405965746,32455.963066899632,32477.994704083903,32509.869885006698,32531.627531775925,32563.231982546371,32584.706729189078,32605.990651958404,32637.125823076138,32658.112408058845,32688.953404683438,32709.633310485391,32730.110254353014,32780.574828425044,32800.915117227451,32831.118694709789,32851.130478544917,32881.008592234888,32900.681949358812,32920.136129689912,32949.460740061091,32968.560503185516,32993.001720016124,33007.016355156571,33020.794487065832,33054.927265696242,33068.410249844223,33091.953564139301,33105.038331027332,33128.185433724175,33140.860792435218,33153.280485488292,33173.651222843488,33183.422816535887,33203.356102962178,33212.676668075314,{"$f":"GV22","v":33221.720272667371},33261.816317528952,33270.5787455639,33289.508249235369,33297.791555254982,33316.243548484279,33324.035223242085,33331.529237776958,33349.193861204469,33356.176286777496,33373.330777324234,33379.788527296259,33385.931783829627,33423.232788927999,33429.020112934093,33431.836835600101,33418.816107217739,33416.594068532941,33402.793836360506,33388.549364642371,33385.108939336526,33370.060141862006,33365.819140688669,33349.949648547175,33333.614956298392,33350.65861246633,33333.672813425474,33327.505082969044,33309.658836046794,33302.634197882755,33283.910205027569,33264.691976217153,33256.300142445536,33236.176893862765,33226.883396801131,33205.837094631839,33184.273508754522,33184.900747382315,33162.483972910879,33143.832276244255,33111.624016736023,33090.582073692858,33057.308647086757,33023.445502582726,33000.753693545019,32965.794532474516,32942.010205350816,32905.934574027247,32869.243140162776,32867.333189409124,32829.693303335349,32803.237804407167,32764.431252660775,32736.812289078382,32692.750324883356,32648.027805231108,32614.702637519695,32568.742151609476,32534.181820950958,32486.960790431633,32439.050456694473,32426.742445869226,32377.738966991397,32340.143403796872,{"$f":"JH22","v":32289.823747268802},32250.914459964129,32199.254785543351,32146.865411894483,32105.889476001179,32052.122793167331,32009.77171214929,31954.602894405794,31898.672813713511,31870.102679019405,31797.218780388284,31736.41392557208,31661.99395258705,31599.654222885089,31523.671533183046,31446.845259468537,31382.100376178445,31303.669802843418,31248.44476817501,31179.989301597674,31110.704419389134,31065.650765137092,30994.889563733141,30935.829391002899,30863.464094599451,30802.802596712037,30728.805425044491,30653.93078149523,30596.608463787517,30526.151890746369,30467.214346494424,30395.111419141907,30317.824300929169,30266.95162899408,30176.307935956986,30097.739744331797,30005.232931564315,29924.805009998043,29830.404079948519,29734.992507485058,29651.664203725981,29554.310279791847,29469.042598535823,29369.714065703076,29269.334001498381,29207.344325809598,29105.148379683829,29015.04657515556,28910.7955573086,28818.641062177805,28723.03316402714,28626.367815613477,28541.300875063171,28426.163062464038,28323.391517926353,28206.112170232886,28087.696977353331,28008.680527517456,27888.279182640792,27780.25114562055,27657.622085839561,27547.368346114428,27422.475175834992,27296.383898037933,{"$f":"LT22","v":27163.940788842789},27010.005534013922,26869.430469035262,26712.993720252423,26555.237350354015,26425.532903310286,26265.323769064016,26118.476940685843,25955.667568823686,25806.220801766678,25640.770277466654,25473.929229464127,25320.450389548299,25150.904776670133,24994.721079906954,24822.428341916839,24648.691287458307,24517.947377574037,24341.616648601605,24178.647275815809,23999.462551277418,23833.638040088255,23651.554400275803,23467.949395104471,23297.701984952015,23111.128517251836,22937.910835465365,22748.322176573642,22557.153140645631,22409.226111351993,22215.1907354258,22034.506664807799,21837.338527879212,21653.518925309658,21453.168699078917,21251.153394372981,21062.481498390396,20857.207804002432,20665.273997514469,20456.690595728192,20244.877388394576,20067.415093906267,19838.063934817808,19620.618620728452,19385.575764424564,19164.572329728944,18925.920872823972,18685.387209648165,18458.885257317139,18214.658130482479,17984.457426949441,17736.479713545734,17486.547765336501,17259.338051479877,16997.555405994768,16750.150377337755,16484.39323930996,16233.007904776343,15963.215375590815,15691.323816330776,15433.794211386732,15157.77325005344,14949.965892076289,14726.827641216376,{"$f":"OF22","v":14501.997199476158},14316.801987434053,14088.822530159465,13872.92271349387,13641.568330559618,13503.889126438968,13354.922123569049,13205.047660691722,13064.725609515881,12913.084906429496,12770.996094995935,12617.568005638124,12463.205748164073,12339.375165741891,12183.323254762916,12036.822094183226,11878.930026661583,11730.587826204959,11570.833547715913,11410.10724478776,11258.929071585299,11096.306551997295,10943.230999053267,10778.689517932224,10613.147303640966,10478.252985386105,10310.887793801994,10153.066780386784,9983.7257769982825,9823.9273910500488,9652.5868509236316,9480.204817341757,9317.3626277672665,9142.9445043712149,8978.0643589379506,8801.5856770561113,8624.0346360939511,8466.6318825739727,8287.0484674113795,8116.9980241623925,7935.2919639456231,7763.116569345766,7602.1560528710324,7440.237531674451,7287.0334685902817,7123.2419921778819,6968.1618171644805,6802.4748143546531,6635.8013447644298,6497.2311614781684,6372.7701503005883,6255.6059000942296,6129.8099872082312,6011.3064711296756,5884.1595896214785,5756.305943861691,5660.6218394023817,5557.6388911723116,5460.8066647897504,5356.664782349977,5251.9161571453151,5166.8243860513976,5060.9826342232882,4961.2830854874665,{"$f":"QR22","v":4854.2468344833396},4753.3490581082224,4645.1034058513396,4536.2254941472675,4433.4801516479638,4323.369823580746,4219.3881094709395,4108.0299619006728,3996.0201312066197,3903.6889084958088,3790.4955340545089,3683.4209159455017,3568.9411944656345,3460.5759509718987,3344.7937661037354,3228.33227109467,3117.9785081866971,3031.9682932526953,2950.216949249108,2863.0795518181399,2775.3566274186901,2696.7294374568041,2607.8891816806677,2523.2984454854336,2433.2932114416431,2347.533547382714,2256.3477642393805,2164.5494623556947,2076.9905109291717,1983.9876759150316,1895.2199952383157,1800.9965141596326,1706.1402349543455,1625.2436847961867,1529.2076599768184,1437.3961954722722,1340.0989508162561,1247.0217163929333,1148.4463618130681,1049.2091467370551,954.18480427301938,853.64348097913489,757.31021077345895,655.44730036921783,552.90054187183659,464.33214751089645,360.50286282415937,260.86943826019296,155.67449539060135,54.670205678488401,-51.908719613821177,-159.20304750104924,-262.31486407509828,-299.11732643222285,-334.55823804656984,-371.84128844493398,-409.37085560556852,-442.3142445032413,-480.31548168486415,-516.95188901994561,-538.98414898392593,-560.16760267648215,-582.47250848417252,-604.9172158187589,{"$f":"TD22","v":-626.51158428531971},-649.23319009546458,-671.10343745136697,-694.10479621824788,-717.2495515681353,-738.54444992406889,-761.96841468807497,-784.5384958844611,-808.2494506717735,-831.10553118978396,-855.1064309049475,-879.25588233888675,-902.5490016701674,-926.99290987612903,-950.57951706985523,-975.3209112354948,-1000.2146709636522,-1022.2259554455545,-1047.4118742409114,-1071.738072343775,-1097.2291091012908,-1121.8594876313177,-1147.6587775886223,-1173.6158783225569,-1198.7109444240236,-1224.9810844088283,-1250.388276029717,-1276.9746692753283,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,{"$f":"VP22","v":-1303.7229185805631},-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,{"$f":"YB22","v":-1303.7229185805631},-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,{"$f":"AAN22","v":-1303.7229185805631},-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631,-1303.7229185805631]
[null,null,null,"Less: Dividends",null,null,null,null,null,null,{"$f":"K44","v":0},{"$f":"L44","v":0},0,0,0,0,-400.74607226912985,-401.5256364411016,-386.07932749761949,-403.08925171556234,-387.57935551172773,-404.65886831864213,-405.34739334684332,-356.87794247968645,-406.72789372890429,-390.9742570378171,-408.11300700686388,-392.30222755994782,-409.50274817552418,-410.19935891751538,-394.30247617309033,-411.59607013972936,-395.64152465436996,-412.99744694436777,-413.63269240103546,-364.05006900155649,-414.90604802153166,-398.74949276044526,-416.18323248889783,-1412.4334416342426,-1474.4988971117868,-1477.7477853709352,-1421.7855960210086,-1484.2677598507576,-2247.1418911682631,-2337.3021246145649,-2338.8133875182339,-2162.4758963354661,-2341.8679753215392,-2254.3213124887452,-2344.9653879496695,-2257.2782153875996,-2348.1057167461586,-2349.6920034864706,-2261.7910218040806,-2352.8968796784925,-2264.8513232239525,-2356.1449041495957,-2357.575195848794,-2089.3172506478463,-3433.1624951449703,-3305.0501726653001,-3438.796464000814,-3310.4454251987645,-3444.4782924670894,-3447.3371866051584,-3318.6246479424985,-3453.0910002742039,-3324.1351717311582,-3458.8929358876076,-3461.8119826633238,-3067.9771200014393,-3467.6863011171877,-3338.1142006562964,-3473.6090093747775,{"$f":"BX44","v":-3343.7871694955279},-3479.580216136344,-3482.5840406691887,-3698.8951868508584,-6288.8513999251254,-6048.4368216999319,-6292.016709027931,-6293.6127212140163,-5568.0020269748402,-6296.8314903015216,-6055.7716905088282,-6300.0859586967226,-6058.7647283286597,-6303.3761745364345,-6305.034702951044,-6063.3177307539472,-6308.3786314971321,-6066.3954268824446,-6311.758430398012,-6313.4617968942903,-5826.9770988829659,-6316.8954956271018,-6074.2382576130103,-6816.1466522499759,-6555.3194459222041,-6820.8142633384277,-6823.1626011553526,-6561.8556730590053,-6827.8883779567204,-6566.2590551509711,-6832.6530055880703,-6835.0499070853893,-6043.8862371932792,-6839.8729230181561,-6577.428542679676,-6844.7349400812409,-6581.9608938541405,-7464.5085256945931,-7466.4223281405029,-8789.1980870508269,-9149.4826123402217,-8791.4535214568677,-9152.095804959019,-9153.4147549409718,-8075.1993331587073,-9156.0773885806484,-8797.2268784800144,-9158.7730359628695,-8799.5902250307827,-9161.5017401791811,-9162.8785022170396,-8803.1932219039736,-9165.65687368826,-8805.6339263908667,-9168.46841213878,-9169.8866330308065,-8937.167284163741,-10132.194951706631,-9736.826423918832,-10137.341711290257,-9741.5424834354799,-10142.526969656074,-10145.134054127542,-9748.6842928550686,{"$f":"EJ44","v":-10150.377170457767},-9753.4907216116426,-10155.658932811721,-10158.314324950406,-9360.5572588048999,-10163.654168878411,-9765.6654566991892,-10169.032809739911,-9770.5989565943473,-10174.450308930864,-10177.173649747927,-9778.0675255028655,-13460.673536294413,-14941.0053326944,-15555.914032015737,-15556.010484204759,-13709.716859661028,-15556.223238136605,-14940.439706539484,-15556.462474904867,-14940.255398885893,-15556.728215024516,-15556.871030376438,-14940.023917432616,-15557.176564984498,-14939.899603325555,-15557.508656224594,-15557.684667473846,-13703.539882600462,-15558.056635265897,-14939.693947485612,-15558.455215831273,-14939.653776503283,-15558.880432431219,-15559.103036639459,-14939.638666983021,-15559.56825191592,-14939.658715753612,-15560.060163401531,-15560.316137980019,-13698.044449210376,-15560.848140577251,-14939.814387588081,-15561.406902459996,-14939.918922460747,-15561.992449675286,-15562.295276050361,-14940.121066868845,-15562.921051127421,-16299.856582642624,-16975.136144874166,-16971.911710374381,-15610.865497716404,-16965.500069207708,-16283.124322374366,-16959.138005308901,-16276.512140316008,-16952.825447573709,-16949.687711518258,-16900.827436188723,-17607.561963305663,-16893.589819396377,-17600.617112732638,-17597.16289468114,{"$f":"GV44","v":-15461.012177467026},-17590.290828709989,-16875.692911056802,-17583.467197711343,-16868.612801671119,-17576.691932138368,-17573.322414870938,-16858.076675636174,-17566.619568778617,-16851.10850936854,-17559.964917729638,-17556.655644453029,-15415.503073382999,-17550.073161044282,-20778.039572769463,-23005.980198864952,-22085.003823160714,-23026.470643858382,-23036.783752941708,-22113.867203188489,-23057.546115394845,-22133.325405497959,-23078.490501327346,-23089.031140709976,-20289.279122392796,-23110.24968975511,-22182.730870079391,-23131.651772078698,-22202.798544196012,-23153.237998750938,-23164.100358300751,-22233.229173923944,-23185.963956248816,-22253.736525879456,-23208.013244240534,-23219.107717318009,-21339.410005827605,-23241.436714544539,-24427.717656720066,-25903.725912951591,-24860.352971986325,-25932.33500989381,-25946.714923037405,-24900.848523826382,-25975.625895910081,-24928.085190122249,-26004.73895700297,-26019.371481427544,-22839.794123004594,-26048.788941978317,-24997.020216082856,-26078.410186542154,-25024.933260409394,-27328.380588125583,-27341.777366563743,-26219.981998354022,-27368.72006012603,-26245.220476910043,-27395.862163514408,-27409.508205247075,-24003.892593236877,-27436.950693865478,-26309.147278108536,-27464.594292626134,{"$f":"JH44","v":-26335.051931907561},-27492.439689272869,-27506.438277920526,-26374.268731331696,-27534.587670501438,-26400.65410131005,-27562.940599528367,-27577.193609770642,-26668.035409908243,-32312.489919337746,-30961.181943787091,-32332.341193929788,-30979.328399968894,-32352.380889358552,-32362.471599267119,-31006.882237747413,-32382.795154582436,-29504.198607177921,-30821.513240335389,-30836.138260307976,-28239.089465072095,-30865.512490299145,-29572.307510996245,-30895.05296743416,-29599.82470157084,-30924.760487707452,-30939.677138865933,-28729.001576262424,-30016.31845439833,-28758.00474592422,-30047.559148979355,-31353.154187985339,-30514.370107292543,-34926.887725357716,-33482.516617725312,-34970.66974657408,-33523.719256150362,-35014.65478462477,-35036.723716570887,-33585.883387891059,-35081.014971892051,-33627.567506128587,-35125.51150641097,-35147.837038379228,-30730.945177255911,-35192.643204153515,-33732.628858458527,-35237.656938820561,-33774.996100598932,-33671.281647507414,-33696.351302788506,-32320.554436089747,-38676.377988496482,-37051.913721950121,-38714.981882601765,-38734.345099543898,-33809.735863843664,-38773.194504389241,-37141.822305003298,-38812.208447781726,-37178.05263918014,-38851.387625280106,-38871.039395072054,-42851.502905206711,{"$f":"LT44","v":-46548.749816508898},-44587.719465708258,-46581.182684240761,-46597.453084685832,-42650.566541937937,-46630.102213302802,-44661.957413886441,-46662.896307217874,-44691.884690979641,-46695.8360031232,-46712.360651634765,-44737.026108457729,-46745.519951101109,-44767.288246201002,-46778.8264578694,-46795.535116243307,-40814.242527375172,-46829.063649195348,-44843.535421069377,-46862.7410143585,-44874.272590760309,-46896.567867238897,-46913.537557290831,-44920.635546280115,-46947.589877805796,-44951.71653431312,-46981.79333879902,-46998.951955206117,-40963.496987201608,-47033.383378077619,-45030.026683948199,-47067.967614383648,-45061.595429758323,-47102.705339018248,-47120.131971261879,-45109.212647718668,-47155.101201013473,-45141.134435833286,-47190.22562075148,-47657.837372086229,-44306.362219246686,-51992.629861890586,-50382.658284730118,-52670.768032252716,-50413.996339663019,-52705.512997479629,-52722.942097993197,-50461.260378249885,-52757.913951542214,-50492.94192739814,-52793.037899807437,-52810.657119488082,-50437.706652762849,-55276.799729971113,-52885.758685604669,-55319.812943225072,-52925.141739159175,-55362.997676261199,-55384.654587993733,-52984.510827658014,-55428.097954361976,-47494.090048581529,-49665.049665046085,-49694.029993144046,{"$f":"OF44","v":-43279.362369198643},-49752.144348403373,-47629.447116027695,-49810.464339388418,-37034.729037796889,-38750.955257962582,-38752.876117469787,-37037.81715604254,-38756.670722487717,-37039.791616326824,-38760.402109906121,-38762.243946789931,-33599.737355115256,-38765.879604993781,-37044.429181865897,-38769.450837937315,-37046.163472067637,-38772.957157849843,-38774.685822250569,-37048.633984644177,-38778.093852115184,-37050.192975941529,-38781.435737636748,-38783.0817209655,-33587.772541456558,-38786.323456645317,-37053.7786877529,-38789.497799518504,-37055.086920541224,-38792.604245348513,-38794.131848535049,-37056.912599287432,-38797.135497242918,-37058.037845070503,-38800.069976065395,-38801.511116232206,-35316.238413724714,-38804.34087544911,-37060.525572704857,-38807.100174259613,-37061.389118919906,-34880.185656363377,-34877.161120560027,-33291.076012822487,-34871.044599294037,-33283.454571033304,-34864.837676578049,-34861.70013826817,-30098.455999169717,-27334.899519482336,-26027.865021449936,-27309.672552091797,-26001.870932738144,-27284.307085730361,-27271.57220133549,-21318.480547775442,-22372.470485815174,-21299.916685423355,-22354.551560131251,-22345.548957708896,-19142.521395751959,-22327.457091753808,-21252.995682434106,-22309.249166161826,{"$f":"QR44","v":-21234.021122913204},-22290.924564465244,-22281.718316590781,-21205.336457357407,-22263.217538126679,-21186.06388293907,-22244.598528896728,-22235.244491835085,-19019.066426862155,-22216.446959289911,-21137.354722623939,-22197.529621854563,-21117.658300389576,-22178.491844376331,-22168.927591270192,-21087.883710904105,-16793.134912959438,-16059.547376559713,-16798.304784107368,-16800.889109836251,-15328.950779417471,-16806.056509340317,-16070.650575515823,-16811.222196346938,-16075.085713377128,-16816.386118734834,-16818.96740183037,-16081.731662759996,-16824.128578934276,-16086.157707492248,-16829.28785985725,-16831.866772658595,-14609.47886302157,-16837.023109597143,-16097.206341117895,-16842.17741697852,-16101.619051059992,-16847.329640939941,-16849.904954725516,-16108.230708136925,-16855.053951919435,-16112.633455057934,-16860.200729744698,-16862.77326924965,-14626.999204935906,-16867.916614991955,-16123.622303833088,-16873.05760355571,-16128.010478864686,-16878.196179291372,-16880.764544875572,-16134.584662450565,-7241.3940851747066,-6943.9989072906028,-7260.0220019005965,-7269.3517065048291,-6355.1665265325555,-7288.0426647131317,-6988.8011922600153,-4478.1636188288167,-4283.5203164352597,-4490.3924569725996,-4496.5172272417722,-4301.1498125455219,{"$f":"TD44","v":-4508.7875074130179},-4312.935853866562,-4521.0854901658167,-4527.2448886897901,-4127.9180116189955,-4539.5845374569599,-4342.517024465209,-4551.9520385021196,-4354.3960689570249,-4564.3474519125675,-4570.5556445647426,-4372.2647171249637,-4582.9930394484072,-4384.2106203101612,-4595.4584974391446,-4601.7017690033017,-3990.6353172468771,-4614.2094351422083,-4414.1929455242262,-4626.7453158804028,-4426.2330536119143,-4639.3094720255885,-4645.6021724112261,-4444.3439440149878,-4658.2088559455833,-4456.4517742379767,-4670.8439674350002,-4677.1722027928899,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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(K63:K66)","v":15814.585593585289},{"$f":"SUM(L63:L66)","v":30256.75782183485},44737.442509359738,59256.742356051363,73814.760335667495,88411.599696562596,89385.792078393075,90362.824312291254,91358.922246440357,92341.926324296597,93344.061794079025,104152.5242701301,112726.17510111826,121372.13805269699,129993.048037791,138653.67216326893,147321.47426087793,156029.16103994165,164744.07867763969,173482.48735621222,182261.03635384378,191046.89455692569,199873.06499880709,208706.59784134928,217563.96773577962,226495.44997913478,243320.97647165725,259289.03566521427,275283.40129476949,286069.24103239499,296829.79426602478,307622.72462460602,318507.31398872723,329366.43247096677,333515.48543103191,337590.46037594264,341678.34056786261,345956.98907876131,350074.09528278199,354293.2378442823,358437.9460452628,383093.12222583994,405097.67725301569,427162.77149777865,449378.03122244781,471566.30539293808,493905.183251396,516217.18565641437,538590.60958991887,561295.2860781796,567110.2190860461,573073.48048383347,578925.53992527479,602644.71641359339,622581.20719158207,642572.61162926047,662750.61410393356,682854.47591646563,703145.42489315837,723362.19293514045,743634.4185304587,769136.53548418393,793825.45513816574,818714.18383458606,843540.14430363092,{"$f":"SUM(BX63:BX66)","v":868566.46893354342},893530.03801432136,918561.4506136257,939478.85710354696,946969.58846812765,954720.57549970306,962251.46884107799,969800.61998464074,978095.22588031029,985691.82325874502,993549.39506316127,1001186.2243555244,1015613.9152984257,1028835.6459392234,1042090.4315953185,1055621.6736068204,1068946.3024317727,1082547.7345515296,1095942.3370322709,1109370.1348920912,1123319.3392884345,1136820.9658941131,1162822.6935820519,1180752.952955656,1198991.3055673179,1217015.4105366434,1235084.5621042275,1253462.4628271179,1271625.7625794744,1290098.2594204964,1308355.9252540907,1326658.8853365227,1355320.1429751695,1382551.0595510891,1410115.8764273494,1437488.9153516055,1465196.4284084702,1483971.4617100339,1502791.1185337105,1512643.380243171,1522159.6763373464,1532053.2680755083,1541610.4752573632,1551185.5601506103,1575336.6824803541,1596248.4387112833,1617568.287502917,1638580.91636089,1660002.051992083,1681115.6896068198,1702277.3531528248,1723848.1221914084,1745110.9452349928,1766783.2849693419,1788147.3867806885,1809559.6342818532,1821186.0360833392,1831654.3237104577,1860733.6400126722,1885292.1037704074,1910304.4503682172,1934979.3490546441,1959709.8127305394,1984894.9192505099,{"$f":"SUM(EJ63:EJ66)","v":2009741.9880584558},2035044.2189881385,2060008.0256477757,2085027.5313649024,2110903.1645949488,2153015.1424446334,2193658.7186773955,2234003.019248785,2274844.5376435192,2315386.586023232,2356024.974948708,2397161.6506412146,2426539.0777467033,2443577.5693289926,2460034.7790650181,2476515.4983216766,2494865.9646163872,2511423.1407590397,2528619.5170356426,2545233.1097821821,2562486.1010042862,2579155.6368831769,2595847.9881500336,2613179.9793066517,2629927.4413900231,2647314.7269841828,2664116.7842294802,2680940.9573987075,2699641.3909220728,2716539.2973537068,2734077.5981103051,2751029.0127794808,2768620.9865347533,2785625.3380848686,2802650.9417774184,2820317.2937623938,2837394.8513335544,2855113.3050258593,2872242.1982671414,2889391.5154396463,2908423.5812447891,2925643.3079326367,2943504.4086622759,2960774.1204545256,2978685.33201061,2996004.3481531697,3013342.7348264782,3031322.7498892993,3048709.2895782329,3065377.9934987761,3081395.8590739178,3097430.9637186998,3114840.8927080492,3130930.3199045379,3147715.6058320077,3163848.421390838,3180676.9475815492,3196852.3075676993,3213043.4806486163,3229295.9336979161,3244862.022957454,3261151.8559545935,3276754.5949448231,3292370.1087182174,{"$f":"SUM(GV63:GV66)","v":3310130.8168134177},3325802.3423022367,3342197.2281367439,3357903.2691882681,3374332.4479418523,3390071.9995581978,3405822.7123665689,3422296.1649287096,3438078.7392211356,3454583.8069985444,3470397.172858139,3486220.3057409823,3504190.734451429,3520063.8940793127,3532714.8746194774,3543140.7312562126,3554474.5435402696,3564864.666964944,3575230.6770483628,3586505.3592098164,3596832.9220337584,3608069.6567701222,3618356.9854094833,3628617.9039173205,3641662.2397512263,3651902.6486739377,3663053.5906172837,3673249.4439281742,3684356.304220025,3694505.7004191568,3704625.5102658835,3715656.9730681768,3725727.3092543734,3736709.7496223571,3746728.6197749176,3756715.3491522316,3768560.2126551587,3778503.6766879964,3787238.4430041872,3794478.54936748,3802729.8204122297,3809888.0674760286,3816998.6612000782,3825121.2581788348,3832146.3859764701,3840184.0953188222,3847121.3665671702,3854007.9296597699,3864037.3786769281,3870855.9229243589,3878688.5960116116,3885413.4236294767,3893152.9216217278,3898561.3533226806,3903912.3262810004,3910340.3720878772,3915586.354665271,3921909.8763399706,3927048.1959974072,3932125.6485825917,3940560.8064460489,3945550.598198053,3951619.1898869355,3956494.7389981062,{"$f":"SUM(JH63:JH66)","v":3962449.5108134677},3967207.9855841589,3971900.8020917815,3977673.398772344,3982244.7005778439,3987896.1692697015,3992343.0003823228,3996720.4096669578,4001951.0470707631,4001508.6598304445,4002344.6966670454,4001748.7693986879,4002431.4349513063,4001678.708284833,4000839.9082187489,4001279.8712404701,4000279.1764620664,4002078.647657732,4002505.5791855715,4002849.430226861,4005721.045181178,4005921.1834560162,4007343.7655087532,4007384.5419323221,4008648.1813253504,4008526.2234343551,4008315.3517205338,4010240.2809257666,4010820.5709351557,4012588.7180799777,4013008.3732774928,4012050.3305086493,4011853.7847022857,4007193.848605922,4003887.6399241537,3999014.7099219114,3995496.2235973249,3990406.3738226979,3985200.0541860755,3981349.1633056696,3975919.8125375034,3971846.5553111667,3966190.0864032917,3960411.9634306156,3958950.3522548578,3952965.053376514,3948337.5728977392,3942114.9625340742,3937250.7619907837,3932398.1214054539,3927424.8032666924,3923730.6166462158,3913595.5395327825,3904969.7888732962,3894578.1985086207,3884049.96557931,3878327.9266928197,3867563.4127159482,3858309.8695935858,3847277.9122914243,3837757.4817380835,3826453.4624589179,3815004.898239681,3799449.7792325122,{"$f":"SUM(LT63:LT66)","v":3780064.970204846},3762487.2562731514,3742775.5040579457,3722891.0446935124,3706795.7155019282,3686591.146191936,3668194.5125471139,3647650.0931805819,3628913.8760584262,3608024.2608570694,3586952.6704829014,3567689.5736039076,3546264.5040423549,3526648.120572824,3504864.0151948617,3482890.9084205353,3466725.3571806187,3444414.2409089976,3423912.3221365302,3401228.2283979873,3380353.4183585048,3357290.4885313539,3334028.5053743389,3312575.8192231632,3288925.9313303097,3267085.3433132484,3243041.4608099149,3218790.8310312824,3200384.4871847262,3175760.3299180004,3152945.4939694782,3127912.0330199027,3104687.7761180233,3079238.5897043147,3053571.6264321315,3029713.5671787858,3003620.9474761626,2979337.0208443315,2952812.0692210947,2925610.9224447371,2901549.4376138849,2869624.2228459003,2839079.628495988,2806029.4790844638,2775001.0585092255,2741460.1178414747,2707663.0966163054,2675887.2234477038,2641588.1947534787,2609309.910956563,2574501.3304837048,2539427.1530777626,2506475.9941903362,2468458.5325118448,2432570.329232235,2394000.6666663475,2357559.9181664982,2318429.9283950133,2279008.4891826101,2241715.3021712825,2201720.998428307,2169384.6816297793,2134669.5978568099,2099702.3955048826,{"$f":"SUM(OF63:OF66)","v":2070925.0303351602},2035489.6879741908,2001949.0633883227,1966011.5217624283,1942618.3610551911,1917371.2949236673,1891973.3409297667,1868140.5714344159,1842448.6263214441,1818321.9196115467,1792332.5135966365,1766187.8376554847,1745051.3060485334,1718624.8016092815,1693763.6956821785,1667031.0669384243,1641863.8334930183,1614821.4641613734,1587617.6118868387,1561979.0851469822,1534459.9203664523,1508506.033942508,1480667.8292039246,1452663.4370008914,1429688.8117630759,1401380.7412918168,1374637.8503978658,1346001.419378734,1318930.058235191,1289961.3813808926,1260819.8363832813,1233243.1286013355,1203763.3557318598,1175848.2623911605,1146026.2567740332,1116026.331334857,1089334.1275572262,1058996.418564351,1030222.9414590576,999532.83930896036,970406.74215398612,943289.67306696856,916014.66799927957,890163.82951813156,862579.81838742772,836419.60580857238,808522.9299491588,780463.7046252453,757001.04997083999,736163.38161283592,716508.28674168652,695454.22008968901,675582.15914415906,654309.15852955834,632921.74591784435,617359.57131393068,600647.72266751784,584905.44487326685,568011.6999779254,551022.81580256647,537132.21056395979,519971.57785825734,503779.56481004652,486431.5987293722,{"$f":"SUM(QR63:QR66)","v":470051.82444094232},452514.24893458531,434877.63402384589,418208.52306063578,400378.78567415703,383516.0916147987,365490.8811953729,347363.6666654385,332340.62036978296,314027.86231898889,296681.00313041947,278166.89442451042,260618.17731858647,241900.26142518205,223076.12760001561,205216.57616020617,191541.41975543342,178513.84067212639,164665.75283726811,150727.94327925,138174.34912725122,124065.02205536772,110602.26066153256,96314.33691067106,82672.544408735586,68203.691837383463,53641.072199792477,39723.889999388179,24976.751931383074,10874.581899805858,-4059.485964813075,-19090.356223312039,-31993.694851379263,-47205.474276180219,-61773.472957321297,-77178.254178827541,-91939.77427907128,-107540.08220361828,-123241.54079653072,-138300.56235793061,-154201.43150557703,-169460.42147965584,-185563.31199862709,-201770.63796750753,-215844.7366305716,-232248.32109805266,-248011.44053906159,-264623.62870435714,-280595.96468783123,-297419.49066144408,-314352.16392593348,-330645.95163588505,-338149.66058513487,-345392.77681885764,-352987.35705880483,-360628.55005375459,-367393.08743589272,-375123.44434510905,-382592.56101905392,-387587.67652690265,-392410.18099232181,-397460.74105197092,-402539.73078769684,-407445.79781606112,{"$f":"SUM(TD63:TD66)","v":-412581.09690775943},-417543.26595172146,-422735.45487933862,-427956.80456424662,-432801.97212743375,-438080.10111481481,-443184.58655396808,-448521.07708835468,-453683.72260798351,-459079.17559108586,-464504.83766655554,-469756.35826601944,-475241.90030713798,-480553.10383732425,-486099.14185183326,-491676.16453207203,-496667.01452028257,-502303.44991087035,-507765.05473063549,-513463.53811885964,-518987.00028157287,-524748.16924122977,-530541.43019122968,-536159.39001356717,-542016.30981393682,-547697.74267258367,-553618.97491604835,-559573.12178811652,-560876.84470669704,-562180.56762527756,-563484.29054385808,-564788.0134624386,-566091.73638101912,-567395.45929959964,-568699.18221818015,-570002.90513676067,-571306.62805534119,-572610.35097392171,-573914.07389250223,-575217.79681108275,-576521.51972966327,-577825.24264824379,-579128.96556682431,-580432.68848540483,-581736.41140398534,-583040.13432256586,-584343.85724114638,-585647.5801597269,-586951.30307830742,-588255.02599688794,-589558.74891546846,-590862.47183404898,-592166.1947526295,-593469.91767121002,-594773.64058979054,-596077.36350837105,-597381.08642695157,-598684.80934553209,-599988.53226411261,-601292.25518269313,-602595.97810127365,-603899.70101985417,-605203.42393843469,-606507.14685701521,{"$f":"SUM(VP63:VP66)","v":-607810.86977559573},-609114.59269417624,-610418.31561275676,-611722.03853133728,-613025.7614499178,-614329.48436849832,-615633.20728707884,-616936.93020565936,-618240.65312423988,-619544.3760428204,-620848.09896140092,-622151.82187998143,-623455.54479856195,-624759.26771714247,-626062.99063572299,-627366.71355430351,-628670.43647288403,-629974.15939146455,-631277.88231004507,-632581.60522862559,-633885.32814720611,-635189.05106578663,-636492.77398436714,-637796.49690294766,-639100.21982152818,-640403.9427401087,-641707.66565868922,-643011.38857726974,-644315.11149585026,-645618.83441443078,-646922.5573330113,-648226.28025159182,-649530.00317017233,-650833.72608875285,-652137.44900733337,-653441.17192591389,-654744.89484449441,-656048.61776307493,-657352.34068165545,-658656.06360023597,-659959.78651881649,-661263.50943739701,-662567.23235597753,-663870.95527455804,-665174.67819313856,-666478.40111171908,-667782.1240302996,-669085.84694888012,-670389.56986746064,-671693.29278604116,-672997.01570462168,-674300.7386232022,-675604.46154178272,-676908.18446036323,-678211.90737894375,-679515.63029752427,-680819.35321610479,-682123.07613468531,-683426.79905326583,-684730.52197184635,-686034.24489042687,-687337.96780900739,-688641.69072758791,-689945.41364616842,{"$f":"SUM(YB63:YB66)","v":-691249.13656474894},-692552.85948332946,-693856.58240190998,-695160.3053204905,-696464.02823907102,-697767.75115765154,-699071.47407623206,-700375.19699481258,-701678.9199133931,-702982.64283197362,-704286.36575055413,-705590.08866913465,-706893.81158771517,-708197.53450629569,-709501.25742487621,-710804.98034345673,-712108.70326203725,-713412.42618061777,-714716.14909919829,-716019.87201777881,-717323.59493635932,-718627.31785493984,-719931.04077352036,-721234.76369210088,-722538.4866106814,-723842.20952926192,-725145.93244784244,-726449.65536642296,-727753.37828500348,-729057.101203584,-730360.82412216451,-731664.54704074503,-732968.26995932555,-734271.99287790607,-735575.71579648659,-736879.43871506711,-738183.16163364763,-739486.88455222815,-740790.60747080867,-742094.33038938919,-743398.05330796971,-744701.77622655022,-746005.49914513074,-747309.22206371126,-748612.94498229178,-749916.6679008723,-751220.39081945282,-752524.11373803334,-753827.83665661386,-755131.55957519438,-756435.2824937749,-757739.00541235541,-759042.72833093593,-760346.45124951645,-761650.17416809697,-762953.89708667749,-764257.62000525801,-765561.34292383853,-766865.06584241905,-768168.78876099957,-769472.51167958009,-770776.2345981606,-772079.95751674112,-773383.68043532164,{"$f":"SUM(AAN63:AAN66)","v":-774687.40335390216},-775991.12627248268,-777294.8491910632,-778598.57210964372,-779902.29502822424,-781206.01794680476,-782509.74086538528,-783813.4637839658,-785117.18670254631,-786420.90962112683,-787724.63253970735,-789028.35545828787,-790332.07837686839,-791635.80129544891,-792939.52421402943,-794243.24713260995,-795546.97005119047,-796850.69296977099,-798154.4158883515,-799458.13880693202,-800761.86172551254,-802065.58464409306,-803369.30756267358,-804673.0304812541,-805976.75339983462,-807280.47631841514,-808584.19923699566,-809887.92215557618,-811191.6450741567,-812495.36799273721,-813799.09091131773,-815102.81382989825,-816406.53674847877,-817710.25966705929,-819013.98258563981,-820317.70550422033,-821621.42842280085,-822925.15134138137,-824228.87425996189]
[]
[null,null,null,"Total Liabilities and Capital",null,null,null,null,null,null,{"$f":"K67+K60","v":79072.927967926458},{"$f":"L67+L60","v":151283.78910917428},223687.21254679875,296283.71178025688,369073.80167833751,442057.99848281313,442207.28183258546,442352.75751679204,442591.75859080144,442730.09253122774,442962.29177747463,492190.80313379131,530227.21485039836,568656.27716927067,606890.04187308822,645320.67246788542,683751.64048874774,722380.32314318884,761009.48171592131,799737.81878477801,838665.14860388637,877593.16225509183,916721.02630885364,955849.71515959478,995079.22968099674,1034711.1356257536,1113741.7885880375,1188483.4249520805,1263320.3460284462,1299966.294241189,1336418.2969841296,1372957.5422973938,1409869.0351245475,1446585.2705809565,1446978.7366051734,1446978.5130517757,1446969.9306533746,1447732.1216870651,1447711.9241669811,1448073.5990078838,1448038.7498212797,1550427.7190577113,1639538.8421106022,1728878.7155261573,1818840.6110454067,1908642.2946694861,1999067.9860455166,2089333.6399470493,2179831.9861161006,2271748.3598559764,2271786.6850482062,2272384.3733195374,2272399.3482305459,2361567.2358628842,2431794.6090349718,2502195.2707107309,2573345.7037216714,2644097.8236446511,2715601.7751200199,2786706.844973526,2857987.0439348188,2955068.8869899558,3048204.1903986344,3142153.8691682108,3235760.7211305806,{"$f":"BX67+BX60","v":3330184.3489033151},3424264.8660957208,3518581.0891896519,3591475.3423766014,3589099.4730241196,3587665.5234337966,3585248.8236217787,3582808.4329093164,3583246.0867414814,3580775.9808657137,3579250.4030317259,3576737.8989677872,3607819.0404449021,3632986.8750184951,3658203.7915328341,3684441.917352384,3709763.1081916019,3736106.9398043677,3761532.4849512484,3787007.1806215285,3814482.2874694034,3840067.5444135731,3927791.142797594,3972905.8211894613,4019162.9251736617,4064482.8157590013,4109902.26488144,4156466.928419224,4202092.396085768,4248864.9596678875,4294697.0060268212,4340629.2768093757,4437407.5915108556,4527687.3109721839,4619236.5948124388,4709960.0593026578,4801955.6231013713,4847766.774205504,4893676.3394038547,4889826.6259086374,4884564.2713321242,4880645.5307932366,4875312.0300233867,4869938.3493866045,4936074.7475919602,4987074.98314384,5039572.1528607374,5090800.1546043884,5143527.0037227087,5194983.316481242,5246549.7469397904,5299617.8801023914,5351413.3753536148,5404712.5019255709,5456737.5917610843,5508873.4210471902,5507629.3333425745,5501804.976256717,5588429.4646060206,5652760.861887305,5718755.1439316934,5783373.5884049982,5848131.2568942821,5914555.3691810826,{"$f":"EJ67+EJ60","v":5979601.1547725443},6046315.784223156,6111650.4297442548,6177125.1831881646,6245804.5350511074,6396429.0860665385,6539104.1530443057,6680595.666716842,6823965.6470453432,6966151.441833837,7108680.8292676546,7253093.9191007186,7321366.4725602567,7314144.4817573503,7304584.169638345,7294954.9270641003,7292120.9835415445,7282399.0402720496,7274897.2192548262,7265050.151851017,7257424.2929190472,7247450.3137057265,7237404.4363898858,7229581.3381049484,7219405.7098872103,7211453.9409687873,7201146.7093264163,7190765.1932308283,7187209.5689271539,7176724.7605759986,7168466.6673544133,7157845.8425060175,7149452.806690529,7138694.0252796449,7127857.7269321363,7119250.7677546516,7108273.440499166,7099526.5180759504,7088406.1513881208,7077205.6830995092,7072862.387155693,7061547.1066467613,7052465.0468925498,7041001.910266066,7031773.0503323786,7020159.9513341626,7008463.2294568717,6999002.3053225931,6987152.2943670843,6977539.12631662,6965533.6434323117,6953441.7367641311,6945913.5639019348,6933678.5267302934,6923682.9814375723,6911286.9907244276,6901131.5219440926,6888572.2868085187,6875922.6763610495,6865515.0676723551,6852698.6035324996,6842125.1575586488,6829139.4654033128,6816060.3568354119,{"$f":"GV67+GV60","v":6809902.841873643},6796682.5079132542,6785707.8767078398,6772312.5683196001,6761163.961439223,6747591.1896177363,6733920.8150499631,6722498.5722793713,6708646.8217960373,6697044.1851066612,6683008.4788995506,6668871.8711112645,6661690.0570556894,6647397.3562372457,6635356.3629845819,6620873.434717549,6608643.1737967748,6593967.312841408,6579185.9882805999,6566658.7000572495,6551680.1994108669,6538956.6746879369,6523778.1938561676,6508490.6693182606,6500191.7249058876,6484731.9199661128,6471529.5733376294,6455862.9429585692,6442454.6832156926,6426578.2860960048,6410587.8731279271,6396857.1254848139,6380652.3411340276,6366708.1104377257,6350285.9057205562,6333745.7980238814,6321848.0545361657,6305101.8974043559,6290618.5279779304,6273647.249623511,6258939.6127697248,6241740.010710936,6224416.9680786431,6209358.7703654338,6191802.3997187158,6176511.6995238066,6158718.6809021058,6140797.9949038979,6129934.9515562337,6111804.9064908288,6095942.7163509196,6077567.8584564086,6061461.6419201214,6042838.4868230959,6024081.7487756088,6007594.7506916113,5988584.2797782738,5971844.3023507288,5952576.486119464,5933170.4935439387,5920857.4452763023,5901221.1471690517,5883857.3395397076,5863954.7828165647,{"$f":"JH67+JH60","v":5846325.4241727609},5826152.8164710514,5805835.5818389934,5787792.5215029381,5767199.3289519083,5748880.9802535586,5728007.8977257032,5706985.1943634851,5693091.1489488985,5671815.3110992592,5652816.0958756628,5631250.6367461681,5611962.4163432308,5590103.2069766037,5568087.3415074674,5548349.5491789095,5526033.5114941159,5507517.395860903,5486489.8233929146,5465307.473636291,5448725.6506072879,5427262.653620895,5408022.9751016898,5386259.2333771493,5366719.6734382575,5344650.9111383576,5322419.9629530376,5303326.7936384697,5281743.3431045171,5262350.1702682618,5240461.5029324638,5218410.6190429749,5203261.0675908374,5180930.2663577786,5160792.0567861767,5138145.2960882261,5117691.9519892698,5094724.6890540207,5071587.4475079617,5050644.7641019467,5027179.966610807,5005910.498541031,4982113.4316591881,4958140.4122309694,4941110.9953421094,4916830.6509937616,4894747.6381909708,4870123.2780116228,4847696.9442911902,4824335.2098034928,4800797.3953845017,4779378.477693392,4755500.3052466661,4733741.8042527391,4709518.325417473,4685112.4993459899,4667436.2190937335,4642708.8193832301,4620103.0901258355,4595018.0241371151,4572055.3205627603,4546607.382447253,4520968.1787681747,4497452.2715931423,{"$f":"LT67+LT60","v":4471442.1291088099},4447555.9094880875,4421169.4245927995,4394584.8366321418,4372449.3060338991,4345495.8395559229,4320667.7987390412,4293324.2374607734,4268106.6324602328,4240367.2869237643,4212419.9701854037,4186599.2949933512,4158247.3869951805,4132022.5769830067,4103260.1716239676,4074282.3282685601,4052121.5114671672,4022755.9668659484,3995518.6966447602,3965727.8406224083,3938065.6087534297,3907843.2250566483,3877394.7307568421,3849075.26716753,3818185.631765502,3789425.2932465691,3758088.0632103733,3726516.5702811833,3701805.7522336692,3669808.8978831023,3639942.0254030065,3607481.3591478807,3577150.8204168514,3544219.5483267056,3511042.3377705757,3479995.3469113172,3446337.0327859106,3414808.9899823512,3380662.5183798801,3346261.2043100297,3318763.9649419771,3283896.0898099514,3251158.6170936273,3215784.8279732475,3182541.3570448849,3146654.2263509906,3110499.47746641,3076474.7850889461,3039795.2269070963,3005245.5354424836,2968033.4554257067,2930544.0286519295,2897592.8697645031,2859575.4080860117,2823687.2048064019,2785117.5422405144,2748676.7937406651,2709546.8039691802,2670125.364756777,2632832.1777454494,2592837.8740024739,2560501.5572039462,2525786.4734309767,2490819.2710790494,{"$f":"OF67+OF60","v":2462041.9059093269},2426606.5635483577,2393065.9389624894,2357128.3973365952,2333735.236629358,2308488.1704978342,2283090.2165039335,2259257.4470085828,2233565.5018956112,2209438.7951857136,2183449.3891708031,2157304.7132296516,2136168.1816227003,2109741.6771834483,2084880.5712563454,2058147.9425125911,2032980.7090671852,2005938.3397355403,1978734.4874610056,1953095.9607211491,1925576.7959406192,1899622.9095166749,1871784.7047780915,1843780.3125750583,1820805.6873372428,1792497.6168659837,1765754.7259720326,1737118.2949529008,1710046.9338093579,1681078.2569550595,1651936.7119574482,1624360.0041755023,1594880.2313060267,1566965.1379653274,1537143.1323482001,1507143.2069090239,1480451.0031313931,1450113.2941385179,1421339.8170332245,1390649.7148831272,1361523.617728153,1334406.5486411355,1307131.5435734466,1281280.7050922983,1253696.6939615947,1227536.4813827393,1199639.8055233257,1171580.5801994121,1148117.925545007,1127280.2571870028,1107625.1623158534,1086571.0956638558,1066699.0347183258,1045426.0341037252,1024038.6214920112,1008476.4468880976,991764.59824168473,976022.32044743374,959128.57555209228,942139.69137673336,928249.08613812667,911088.45343242423,894896.44038421335,877548.47430353914,{"$f":"QR67+QR60","v":861168.70001510927},843631.12450875225,825994.50959801278,809325.39863480267,791495.66124832397,774632.96718896553,756607.75676953979,738480.54223960545,723457.49594394979,705144.73789315578,687797.8787045863,669283.76999867731,651735.05289275339,633017.13699934888,614193.00317418249,596333.45173437311,582658.29532960034,569630.71624629328,555782.62841143506,541844.81885341695,529291.22470141808,515181.89762953459,501719.13623569947,487431.21248483798,473789.41998290247,459320.56741155032,444757.94777395937,430840.76557355508,416093.62750554999,401991.45747397275,387057.38960935379,372026.51935085485,359123.18072278763,343911.40129798668,329343.40261684556,313938.62139533937,299177.10129509564,283576.79337054864,267875.33477763616,252816.31321623627,236915.44406858986,221656.45409451105,205553.5635755398,189346.23760665936,175272.13894359529,158868.55447611422,143105.4350351053,126493.24686980975,110520.91088633565,93697.384912722802,76764.71164823341,60470.923938281834,52967.214989032014,45724.098755309242,38129.518515362055,30488.325520412298,23723.788138274162,15993.431229057838,8524.314555112971,3529.1990472642356,-1293.3054181549232,-6343.8654778040363,-11422.855213529954,-16328.922241894237,{"$f":"TD67+TD60","v":-21464.221333592548},-26426.390377554577,-31618.579305171734,-36839.92899007973,-41685.096553266863,-46963.225540647923,-52067.710979801195,-57404.201514187793,-62566.847033816623,-67962.300016918976,-73387.962092388654,-78639.48269185255,-84125.024732971098,-89436.228263157362,-94982.266277666378,-100559.28895790514,-105550.13894611568,-111186.57433670346,-116648.1791564686,-122346.66254469275,-127870.12470740598,-133631.29366706288,-139424.55461706279,-145042.51443940029,-150899.43423976994,-156580.86709841678,-162502.09934188146,-168456.24621394963,-169759.96913253015,-171063.69205111067,-172367.41496969119,-173671.13788827171,-174974.86080685223,-176278.58372543275,-177582.30664401327,-178886.02956259379,-180189.75248117431,-181493.47539975483,-182797.19831833534,-184100.92123691586,-185404.64415549638,-186708.3670740769,-188012.08999265742,-189315.81291123794,-190619.53582981846,-191923.25874839898,-193226.9816669795,-194530.70458556002,-195834.42750414053,-197138.15042272105,-198441.87334130157,-199745.59625988209,-201049.31917846261,-202353.04209704313,-203656.76501562365,-204960.48793420417,-206264.21085278469,-207567.93377136521,-208871.65668994572,-210175.37960852624,-211479.10252710676,-212782.82544568728,-214086.5483642678,-215390.27128284832,{"$f":"VP67+VP60","v":-216693.99420142884},-217997.71712000936,-219301.44003858988,-220605.1629571704,-221908.88587575092,-223212.60879433143,-224516.33171291195,-225820.05463149247,-227123.77755007299,-228427.50046865351,-229731.22338723403,-231034.94630581455,-232338.66922439507,-233642.39214297559,-234946.11506155611,-236249.83798013662,-237553.56089871714,-238857.28381729766,-240161.00673587818,-241464.7296544587,-242768.45257303922,-244072.17549161974,-245375.89841020026,-246679.62132878078,-247983.3442473613,-249287.06716594181,-250590.79008452233,-251894.51300310285,-253198.23592168337,-254501.95884026389,-255805.68175884441,-257109.40467742493,-258413.12759600545,-259716.85051458597,-261020.57343316649,-262324.29635174701,-263628.01927032752,-264931.74218890804,-266235.46510748856,-267539.18802606908,-268842.9109446496,-270146.63386323012,-271450.35678181064,-272754.07970039116,-274057.80261897168,-275361.5255375522,-276665.24845613271,-277968.97137471323,-279272.69429329375,-280576.41721187427,-281880.14013045479,-283183.86304903531,-284487.58596761583,-285791.30888619635,-287095.03180477687,-288398.75472335739,-289702.4776419379,-291006.20056051842,-292309.92347909894,-293613.64639767946,-294917.36931625998,-296221.0922348405,-297524.81515342102,-298828.53807200154,{"$f":"YB67+YB60","v":-300132.26099058206},-301435.98390916258,-302739.7068277431,-304043.42974632361,-305347.15266490413,-306650.87558348465,-307954.59850206517,-309258.32142064569,-310562.04433922621,-311865.76725780673,-313169.49017638725,-314473.21309496777,-315776.93601354829,-317080.6589321288,-318384.38185070932,-319688.10476928984,-320991.82768787036,-322295.55060645088,-323599.2735250314,-324902.99644361192,-326206.71936219244,-327510.44228077296,-328814.16519935348,-330117.888117934,-331421.61103651451,-332725.33395509503,-334029.05687367555,-335332.77979225607,-336636.50271083659,-337940.22562941711,-339243.94854799763,-340547.67146657815,-341851.39438515867,-343155.11730373919,-344458.8402223197,-345762.56314090022,-347066.28605948074,-348370.00897806126,-349673.73189664178,-350977.4548152223,-352281.17773380282,-353584.90065238334,-354888.62357096386,-356192.34648954438,-357496.06940812489,-358799.79232670541,-360103.51524528593,-361407.23816386645,-362710.96108244697,-364014.68400102749,-365318.40691960801,-366622.12983818853,-367925.85275676905,-369229.57567534957,-370533.29859393009,-371837.0215125106,-373140.74443109112,-374444.46734967164,-375748.19026825216,-377051.91318683268,-378355.6361054132,-379659.35902399372,-380963.08194257424,-382266.80486115476,{"$f":"AAN67+AAN60","v":-383570.52777973528},-384874.25069831579,-386177.97361689631,-387481.69653547683,-388785.41945405735,-390089.14237263787,-391392.86529121839,-392696.58820979891,-394000.31112837943,-395304.03404695995,-396607.75696554047,-397911.47988412098,-399215.2028027015,-400518.92572128202,-401822.64863986254,-403126.37155844306,-404430.09447702358,-405733.8173956041,-407037.54031418462,-408341.26323276514,-409644.98615134566,-410948.70906992618,-412252.43198850669,-413556.15490708721,-414859.87782566773,-416163.60074424825,-417467.32366282877,-418771.04658140929,-420074.76949998981,-421378.49241857033,-422682.21533715085,-423985.93825573137,-425289.66117431188,-426593.3840928924,-427897.10701147292,-429200.82993005344,-430504.55284863396,-431808.27576721448,-433111.998685795]
[null,null,null,"Difference",null,null,null,null,null,null,{"$f":"K69-K58","v":0},{"$f":"L69-L58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX69-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,{"$f":"EJ69-EJ58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV69-GV58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH69-JH58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-125.70777894370258,-251.41555788740516,-377.12333683203906,-502.83111577667296,-628.53889472037554,-754.24667366500944,-879.95445260964334,-1005.6622315542772,-1131.3700104979798,-1257.0777894426137,-1571.7124883830547,-1886.3471873216331,-2200.9818862620741,-2515.6165852015838,-2830.2512841420248,-3144.8859830815345,-3459.5206820210442,-3774.1553809614852,-4088.7900799009949,-4403.4247788405046,-4718.0594777809456,-5032.6941767213866,-5347.328875659965,-5661.963574600406,-5976.5982735399157,-6291.232972478494,-6605.8676714189351,-6920.5023703593761,-7235.1370692988858,-7549.7717682383955,-7864.4064671779051,-8179.0411661183462,-8597.5428021969274,-9016.0444382764399,-9434.5460743550211,-9853.047710435465,-10271.549346513115,-10690.050982591696,-11108.552618671209,-11527.054254748859,-11945.555890828371,-12364.057526906021,-12782.559162985533,-13201.060799065046,-13619.562435143627,-14038.064071222208,-14456.56570730079,{"$f":"LT69-LT58","v":-14875.067343380302},-15293.568979458883,-15712.070615538396,-16130.572251616977,-16549.073887695558,-16967.575523773208,-17386.077159852721,-17804.578795932233,-18223.080432009883,-18641.582068089396,-19060.083704167977,-19478.58534024749,-19897.086976326071,-20315.588612404652,-20734.090248482767,-21152.591884561814,-21571.093520640396,-21989.595156718511,-22408.096792796627,-22826.598428875674,-23245.100064954255,-23663.601701033302,-24082.103337112349,-24500.604973191395,-24919.106609269977,-25337.608245349023,-25756.109881427605,-26174.611517506186,-26593.113153585233,-27011.61478966428,-27430.116425742861,-27848.618061820976,-28267.119697900023,-28685.62133397907,-29104.122970058117,-29522.624606136698,-29941.126242215745,-30359.627878294326,-30778.129514372908,-31196.631150451023,-31615.132786529139,-32033.634422608186,-32452.136058686767,-32870.637694765348,-33289.139330843929,-33707.640966922976,-34126.142603002023,-34544.644239080604,-34963.145875159651,-35381.647511238698,-35800.149147317279,-36218.65078339586,-36637.152419474442,-37055.654055553488,-37474.15569163207,-37892.657327711117,-38311.158963790163,-38729.66059986921,-39148.162235948723,-39566.663872028235,-39985.165508107282,-40403.667144185863,-40822.168780264445,-41240.67041634256,{"$f":"OF69-OF58","v":-41659.172052421141},-42077.673688500188,-42496.175324579235,-42914.676960657351,-43333.178596735932,-43751.680232814513,-44170.181868893094,-44588.683504972141,-45007.185141050722,-45425.686777129769,-45844.188413208816,-46262.690049287397,-46681.191685366444,-47099.693321445491,-47518.19495752384,-47936.696593602886,-48355.1982296817,-48773.699865760282,-49192.201501839329,-49610.703137918143,-50029.204773997422,-50447.706410076702,-50866.208046155283,-51284.709682234097,-51703.211318313144,-52121.712954391958,-52540.214590470539,-52958.716226549819,-53377.217862628866,-53795.719498707447,-54214.221134786261,-54632.722770865308,-55051.224406944355,-55469.726043023635,-55888.227679102682,-56306.729315181263,-56725.230951259844,-57143.732587338425,-57562.234223417006,-57980.735859496286,-58399.2374955751,-58817.739131653914,-59236.240767732961,-59654.742403812008,-60073.244039890589,-60491.74567596917,-60910.247312048217,-61328.748948126798,-61747.25058420538,-62165.752220284427,-62584.253856363008,-63002.755492441822,-63421.257128520869,-63839.758764599799,-64258.26040067873,-64676.762036757078,-65095.263672835892,-65513.76530891424,-65932.266944993404,-66350.768581072567,-66769.270217151614,-67187.771853230195,-67606.273489309475,-68024.775125388289,{"$f":"QR69-QR58","v":-68443.27676146687},-68861.778397545917,-69280.280033624498,-69698.781669703661,-70117.283305782825,-70535.784941861872,-70954.286577940453,-71372.788214019034,-71791.289850098314,-72209.791486177128,-72628.293122256408,-73046.794758334989,-73465.296394413337,-73883.798030492617,-74302.299666571431,-74720.801302649779,-75235.493552322267,-75750.185801995103,-76264.878051667474,-76779.570301339962,-77294.262551012449,-77808.954800684704,-78323.647050357482,-78838.339300029911,-79353.031549702166,-79867.72379937442,-80382.416049047024,-80897.108298719046,-81411.800548391184,-81926.492798063555,-82441.185047735809,-82955.877297408297,-83470.569547080377,-83985.26179675234,-84499.954046424886,-85014.646296097373,-85529.33854577021,-86044.030795442464,-86558.723045115243,-87073.415294787585,-87588.107544460247,-88102.799794132821,-88617.492043804843,-89132.184293477563,-89646.8765431504,-90161.568792823062,-90676.261042495345,-91190.953292167513,-91705.645541840291,-92220.337791512255,-92735.030041184626,-93249.722290857288,-93764.414540529426,-94279.106790201447,-94793.799039874168,-95308.491289547019,-95823.183539219681,-96337.87578889211,-96852.568038564947,-97367.260288237609,-97881.952537910387,-98396.644787583049,-98911.337037255187,-99426.029286927791,{"$f":"TD69-TD58","v":-99940.721536599987},-100455.41378627259,-100970.10603594531,-101484.79828561774,-101999.4905352904,-102514.18278496272,-103028.87503463509,-103543.56728430757,-104058.25953397977,-104572.95178365185,-105087.64403332381,-105602.33628299624,-106117.02853266902,-106631.72078234098,-107146.4130320137,-107661.10528168613,-108175.79753135821,-108690.48978103058,-109205.1820307029,-109719.8742803749,-110234.5665300471,-110749.25877971976,-111263.95102939213,-111778.64327906404,-112293.33552873618,-112808.02777840866,-113322.72002808057,-113837.41227775248,-115141.13519633299,-116444.85811491351,-117748.58103349403,-119052.30395207455,-120356.02687065507,-121659.74978923559,-122963.47270781611,-124267.19562639663,-125570.91854497715,-126874.64146355767,-128178.36438213818,-129482.0873007187,-130785.81021929922,-132089.53313787974,-133393.25605646026,-134696.97897504078,-136000.7018936213,-137304.42481220182,-138608.14773078234,-139911.87064936286,-141215.59356794338,-142519.31648652389,-143823.03940510441,-145126.76232368493,-146430.48524226545,-147734.20816084597,-149037.93107942649,-150341.65399800701,-151645.37691658753,-152949.09983516805,-154252.82275374857,-155556.54567232908,-156860.2685909096,-158163.99150949012,-159467.71442807064,-160771.43734665116,{"$f":"VP69-VP58","v":-162075.16026523168},-163378.8831838122,-164682.60610239272,-165986.32902097324,-167290.05193955376,-168593.77485813427,-169897.49777671479,-171201.22069529531,-172504.94361387583,-173808.66653245635,-175112.38945103687,-176416.11236961739,-177719.83528819791,-179023.55820677843,-180327.28112535895,-181631.00404393947,-182934.72696251998,-184238.4498811005,-185542.17279968102,-186845.89571826154,-188149.61863684206,-189453.34155542258,-190757.0644740031,-192060.78739258362,-193364.51031116414,-194668.23322974466,-195971.95614832517,-197275.67906690569,-198579.40198548621,-199883.12490406673,-201186.84782264725,-202490.57074122777,-203794.29365980829,-205098.01657838881,-206401.73949696933,-207705.46241554985,-209009.18533413036,-210312.90825271088,-211616.6311712914,-212920.35408987192,-214224.07700845244,-215527.79992703296,-216831.52284561348,-218135.245764194,-219438.96868277452,-220742.69160135504,-222046.41451993556,-223350.13743851607,-224653.86035709659,-225957.58327567711,-227261.30619425763,-228565.02911283815,-229868.75203141867,-231172.47494999919,-232476.19786857971,-233779.92078716023,-235083.64370574075,-236387.36662432126,-237691.08954290178,-238994.8124614823,-240298.53538006282,-241602.25829864334,-242905.98121722386,-244209.70413580438,{"$f":"YB69-YB58","v":-245513.4270543849},-246817.14997296542,-248120.87289154594,-249424.59581012646,-250728.31872870697,-252032.04164728749,-253335.76456586801,-254639.48748444853,-255943.21040302905,-257246.93332160957,-258550.65624019009,-259854.37915877061,-261158.10207735113,-262461.82499593165,-263765.54791451216,-265069.27083309268,-266372.9937516732,-267676.71667025372,-268980.43958883424,-270284.16250741476,-271587.88542599528,-272891.6083445758,-274195.33126315632,-275499.05418173684,-276802.77710031735,-278106.50001889787,-279410.22293747839,-280713.94585605891,-282017.66877463943,-283321.39169321995,-284625.11461180047,-285928.83753038099,-287232.56044896151,-288536.28336754203,-289840.00628612255,-291143.72920470306,-292447.45212328358,-293751.1750418641,-295054.89796044462,-296358.62087902514,-297662.34379760566,-298966.06671618618,-300269.7896347667,-301573.51255334722,-302877.23547192774,-304180.95839050825,-305484.68130908877,-306788.40422766929,-308092.12714624981,-309395.85006483033,-310699.57298341085,-312003.29590199137,-313307.01882057189,-314610.74173915241,-315914.46465773293,-317218.18757631344,-318521.91049489396,-319825.63341347448,-321129.356332055,-322433.07925063552,-323736.80216921604,-325040.52508779656,-326344.24800637708,-327647.9709249576,{"$f":"AAN69-AAN58","v":-328951.69384353812},-330255.41676211864,-331559.13968069915,-332862.86259927967,-334166.58551786019,-335470.30843644071,-336774.03135502123,-338077.75427360175,-339381.47719218227,-340685.20011076279,-341988.92302934331,-343292.64594792383,-344596.36886650434,-345900.09178508486,-347203.81470366538,-348507.5376222459,-349811.26054082642,-351114.98345940694,-352418.70637798746,-353722.42929656798,-355026.1522151485,-356329.87513372902,-357633.59805230953,-358937.32097089005,-360241.04388947057,-361544.76680805109,-362848.48972663161,-364152.21264521213,-365455.93556379265,-366759.65848237317,-368063.38140095369,-369367.10431953421,-370670.82723811473,-371974.55015669524,-373278.27307527576,-374581.99599385628,-375885.7189124368,-377189.44183101732,-378493.16474959784]
[null,null,null,null,null,null,null,{"$f":"AND(K71:ABZ71)","v":false},null,null,{"$f":"ROUND(K70,0)=0","v":true},{"$f":"ROUND(L70,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ROUND(BX70,0)=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,{"$f":"ROUND(EJ70,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ROUND(GV70,0)=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,{"$f":"ROUND(JH70,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"ROUND(LT70,0)=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"ROUND(OF70,0)=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"ROUND(QR70,0)=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"ROUND(TD70,0)=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"ROUND(VP70,0)=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"ROUND(YB70,0)=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"ROUND(AAN70,0)=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]

{"sheet":"Consolidation A","index":6,"n_rows":91,"n_cols":68,"rows_kept":91,"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$6,'Consolidation M'!11:11)","v":6262.0161682889529},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!11:11)","v":12524.032336577902},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!11:11)","v":29032.826726095347},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!11:11)","v":51064.423206856496},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!11:11)","v":72392.277379908177},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!11:11)","v":88346.247364905372},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!11:11)","v":120589.04621404638},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!11:11)","v":126551.00552136527},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!11:11)","v":146151.52921908055},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!11:11)","v":172838.55873633071},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!11:11)","v":191003.18916168911},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!11:11)","v":209020.92276989017},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!11:11)","v":268467.71810188965},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!11:11)","v":268467.71810188965},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!11:11)","v":268467.71810188965},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!11:11)","v":268467.71810188965},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!11:11)","v":268467.71810188965},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!11:11)","v":268467.71810188965},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!11:11)","v":268467.71810188965},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!11:11)","v":268467.71810188965},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!11:11)","v":268467.71810188965},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!11:11)","v":268467.71810188965},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!11:11)","v":266078.47798796499},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!11:11)","v":251309.87881632187},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!11:11)","v":245665.08161228269},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!11:11)","v":239113.02304142108},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!11:11)","v":232560.96447055961},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!11:11)","v":232560.96447055961},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!11:11)","v":232560.96447055961},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!11:11)","v":232560.96447055961},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!11:11)","v":232560.96447055961},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!11:11)","v":227387.17215885804},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!11:11)","v":187398.65632475744},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!11:11)","v":177313.26041361978},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!11:11)","v":177313.26041361978},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!11:11)","v":171051.24424533077},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!11:11)","v":133393.88843079584},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!11:11)","v":108993.34664979683},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!11:11)","v":100127.34610142956},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!11:11)","v":73529.34445632773},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!11:11)","v":73529.34445632773},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!11:11)","v":62336.733198497212},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!11:11)","v":22796.940117686798},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!11:11)","v":19815.960464027361},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!11:11)","v":19815.960464027361},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!11:11)","v":1651.3300386689468},{"$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":6262.0161682889529},{"$f":"H11","v":12524.032336577902},29032.826726095347,51064.423206856496,72392.277379908177,88346.247364905372,120589.04621404638,126551.00552136527,146151.52921908055,172838.55873633071,191003.18916168911,209020.92276989017,268467.71810188965,268467.71810188965,268467.71810188965,268467.71810188965,268467.71810188965,268467.71810188965,268467.71810188965,268467.71810188965,268467.71810188965,268467.71810188965,266078.47798796499,251309.87881632187,245665.08161228269,239113.02304142108,232560.96447055961,232560.96447055961,232560.96447055961,232560.96447055961,232560.96447055961,227387.17215885804,187398.65632475744,177313.26041361978,177313.26041361978,171051.24424533077,133393.88843079584,108993.34664979683,100127.34610142956,73529.34445632773,73529.34445632773,62336.733198497212,22796.940117686798,19815.960464027361,19815.960464027361,1651.3300386689468,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBIT  ",null,null,null,{"$f":"G16-G17","v":8040.05490223375},{"$f":"H16-H17","v":16243.461740410063},37797.572078065568,68806.569615935121,94392.075402108239,119499.46486922898,173639.31946103054,183903.39549079433,207587.80649394754,240671.40871575009,260144.30614169288,297345.58771950752,409659.47232520132,410469.4014991505,411334.97771427996,414582.21752013435,413235.62558241858,414272.06549374858,415366.89041135035,418901.43217211828,417734.84863140044,419009.65741643513,419380.95638298593,417088.32763110555,413540.13743712765,412206.80199424061,411453.00647539401,416433.37623852433,416829.00661210134,419614.41100455984,422466.94303888094,421634.06106033782,329522.6892494185,286503.29890560929,286663.82811483112,271490.27605263202,190764.52968863651,161712.96144532412,153216.32819084317,133288.53778401314,132891.74856552843,115952.97468481518,49965.342282691083,43165.85010336071,43840.885585349919,3814.8728330321082,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Interest",null,null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!19:19)","v":7032.3235142654394},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!19:19)","v":13768.912848029453},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!19:19)","v":27967.857627514244},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!19:19)","v":43497.083561731291},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!19:19)","v":63219.426032987329},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!19:19)","v":75730.089716867136},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!19:19)","v":102808.60555648086},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!19:19)","v":104619.59549909833},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!19:19)","v":115208.10299456082},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!19:19)","v":130182.59246111321},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!19:19)","v":143336.06645738104},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!19:19)","v":151083.16748202645},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!19:19)","v":188240.40880099719},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!19:19)","v":175697.15423280094},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!19:19)","v":162613.85554206942},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!19:19)","v":149324.86048610651},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!19:19)","v":135967.75643741112},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!19:19)","v":122711.94690502631},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!19:19)","v":110766.66361563808},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!19:19)","v":98729.079184164118},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!19:19)","v":87225.281657373343},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!19:19)","v":75783.508674792713},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!19:19)","v":64769.384587630178},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!19:19)","v":54708.045974551038},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!19:19)","v":45208.377523008887},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!19:19)","v":36787.256401627703},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!19:19)","v":29748.843453142425},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!19:19)","v":25686.878565883464},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!19:19)","v":22431.20564622969},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!19:19)","v":19027.308602219662},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!19:19)","v":16373.741563262432},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!19:19)","v":15652.725854192871},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!19:19)","v":15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!19:19)","v":15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!19:19)","v":15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!19:19)","v":15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!19:19)","v":15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!19:19)","v":15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!19:19)","v":15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!19:19)","v":15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!19:19)","v":15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!19:19)","v":15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!19:19)","v":15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!19:19)","v":15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!19:19)","v":15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!19:19)","v":15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!19:19)","v":15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!19:19)","v":15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!19:19)","v":15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!19:19)","v":15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!19:19)","v":15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!19:19)","v":15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!19:19)","v":15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!19:19)","v":15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!19:19)","v":15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!19:19)","v":15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!19:19)","v":15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!19:19)","v":15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!19:19)","v":15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!19:19)","v":15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!19:19)","v":15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!19:19)","v":15644.675022966754}]
[null,null,"EBT",null,null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!20:20)","v":8305.1158048427587},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!20:20)","v":17021.446583039316},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!20:20)","v":45935.367189091114},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!20:20)","v":78142.652591618738},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!20:20)","v":106672.858952549},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!20:20)","v":127751.38228806431},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!20:20)","v":167601.89201827906},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!20:20)","v":178686.74328441403},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!20:20)","v":199951.74122977469},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!20:20)","v":226242.42308783007},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!20:20)","v":246583.27141289791},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!20:20)","v":279823.05524725473},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!20:20)","v":386449.32131416211},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!20:20)","v":390499.40742994519},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!20:20)","v":394316.33231829188},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!20:20)","v":397330.89710691868},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!20:20)","v":399604.60074313538},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!20:20)","v":400797.55164722883},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!20:20)","v":399575.6567619901},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!20:20)","v":397072.84627139248},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!20:20)","v":392835.09029327543},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!20:20)","v":387125.27844977216},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!20:20)","v":379423.39100841968},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!20:20)","v":369926.04103973944},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!20:20)","v":359424.38664040354},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!20:20)","v":346336.28040243103},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!20:20)","v":330938.24630108388},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!20:20)","v":310420.22880731313},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!20:20)","v":286808.67665578175},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!20:20)","v":260744.54167535296},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!20:20)","v":231047.12262494996},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!20:20)","v":196143.54500321898},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!20:20)","v":163961.60592398056},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!20:20)","v":141529.21953649633},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!20:20)","v":118712.86070853821},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!20:20)","v":94415.538083067324},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!20:20)","v":73024.532758177593},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!20:20)","v":57562.833922547274},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!20:20)","v":42184.462384927545},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!20:20)","v":28624.27541136169},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!20:20)","v":15448.898961144185},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!20:20)","v":1397.2947962366316},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!20:20)","v":-6454.1834470540452},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!20:20)","v":-9850.2444320045306},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!20:20)","v":-13331.355041735742},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!20:20)","v":-15617.92677366152},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!20:20)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!20:20)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!20:20)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!20:20)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!20:20)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!20:20)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!20:20)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!20:20)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!20:20)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!20:20)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!20:20)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!20:20)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!20:20)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!20:20)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!20:20)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!20:20)","v":-15644.675022966754}]
[null,null,"Less: Taxes",null,null,null,{"$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$6,'Consolidation M'!22:22)","v":8305.1158048427587},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!22:22)","v":17021.446583039316},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!22:22)","v":45935.367189091114},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!22:22)","v":78142.652591618738},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!22:22)","v":106672.858952549},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!22:22)","v":127751.38228806431},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!22:22)","v":167601.89201827906},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!22:22)","v":178686.74328441403},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!22:22)","v":199951.74122977469},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!22:22)","v":226242.42308783007},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!22:22)","v":246583.27141289791},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!22:22)","v":279823.05524725473},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!22:22)","v":386449.32131416211},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!22:22)","v":390499.40742994519},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!22:22)","v":394316.33231829188},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!22:22)","v":397330.89710691868},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!22:22)","v":399604.60074313538},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!22:22)","v":400797.55164722883},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!22:22)","v":399575.6567619901},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!22:22)","v":397072.84627139248},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!22:22)","v":392835.09029327543},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!22:22)","v":387125.27844977216},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!22:22)","v":379423.39100841968},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!22:22)","v":369926.04103973944},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!22:22)","v":359424.38664040354},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!22:22)","v":346336.28040243103},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!22:22)","v":330938.24630108388},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!22:22)","v":310420.22880731313},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!22:22)","v":286808.67665578175},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!22:22)","v":260744.54167535296},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!22:22)","v":231047.12262494996},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!22:22)","v":196143.54500321898},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!22:22)","v":163961.60592398056},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!22:22)","v":141529.21953649633},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!22:22)","v":118712.86070853821},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!22:22)","v":94415.538083067324},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!22:22)","v":73024.532758177593},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!22:22)","v":57562.833922547274},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!22:22)","v":42184.462384927545},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!22:22)","v":28624.27541136169},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!22:22)","v":15448.898961144185},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!22:22)","v":1397.2947962366316},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!22:22)","v":-6454.1834470540452},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!22:22)","v":-9850.2444320045306},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!22:22)","v":-13331.355041735742},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!22:22)","v":-15617.92677366152},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!22:22)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!22:22)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!22:22)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!22:22)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!22:22)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!22:22)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!22:22)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!22:22)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!22:22)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!22:22)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!22:22)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!22:22)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!22:22)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!22:22)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!22:22)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!22:22)","v":-15644.675022966754}]
[]
[null,"Cash Flow Statement"]
[null,null,"Operating Cash Flow"]
[null,null,null,"Revenues",null,null,{"$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$6,'Consolidation M'!34:34)","v":-2985.0705148866505},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!34:34)","v":-8302.7133383893779},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!34:34)","v":-10570.110356041223},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!34:34)","v":-5211.805927618464},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!34:34)","v":-7894.9920991615845},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!34:34)","v":-20446.951252332467},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!34:34)","v":-1635.2572357718775},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!34:34)","v":-7478.5797167346063},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!34:34)","v":-14421.053225355789},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!34:34)","v":-8617.1023206379177},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!34:34)","v":-8916.3338200147082},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!34:34)","v":-28543.372008192076},{"$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$6,'Consolidation M'!35:35)","v":-18392.586592541371},{"$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$6,'Consolidation M'!35:35)","v":-4596.972634806204},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!35:35)","v":-13152.355414874495},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!35:35)","v":-18592.502946016557},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!35:35)","v":-2459.267625122659},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!35:35)","v":-5011.7267394688088},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!35:35)","v":-13465.01963026685},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!35:35)","v":-3596.9916716670036},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!35:35)","v":-11143.411320197036},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!35:35)","v":-20974.661596258284},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!35:35)","v":-9850.6556460132906},{"$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$6,'Consolidation M'!36:36)","v":-491155.43488520582},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!36:36)","v":-461636.04667172267},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!36:36)","v":-484055.97187973635},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!36:36)","v":-640586.38356471527},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!36:36)","v":-694265.27282295597},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!36:36)","v":-802906.21887745522},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!36:36)","v":-200101.52942978614},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!36:36)","v":-560312.58330422069},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!36:36)","v":-619194.51548525807},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!36:36)","v":-638510.51364083495},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!36:36)","v":-716140.99541627301},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!36:36)","v":-1268394.0276542052},{"$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$6,'Consolidation M'!39:39)","v":392924.34790816467},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!39:39)","v":369308.83733737818},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!39:39)","v":387244.777503789},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!39:39)","v":512469.10685177217},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!39:39)","v":555412.21825836471},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!39:39)","v":642324.9751019642},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!39:39)","v":160081.22354382894},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!39:39)","v":448250.06664337649},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!39:39)","v":495355.61238820653},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!39:39)","v":510808.41091266804},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!39:39)","v":572912.79633301846},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!39:39)","v":1014715.2221233643},{"$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$6,'Consolidation M'!40:40)","v":98231.086977041123},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!40:40)","v":92327.209334344516},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!40:40)","v":96811.19437594722},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!40:40)","v":128117.27671294301},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!40:40)","v":138853.05456459115},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!40:40)","v":160581.24377549102},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!40:40)","v":40020.305885957219},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!40:40)","v":112062.51666084412},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!40:40)","v":123838.90309705157},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!40:40)","v":127702.10272816697},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!40:40)","v":143228.19908325459},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!40:40)","v":253678.80553084103},{"$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$6,'Consolidation M'!42:42)","v":-7032.3235142654394},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!42:42)","v":-13768.912848029453},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!42:42)","v":-27967.857627514244},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!42:42)","v":-43497.083561731291},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!42:42)","v":-63219.426032987329},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!42:42)","v":-75730.089716867136},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!42:42)","v":-102808.60555648086},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!42:42)","v":-104619.59549909833},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!42:42)","v":-115208.10299456082},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!42:42)","v":-130182.59246111321},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!42:42)","v":-143336.06645738104},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!42:42)","v":-151083.16748202645},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!42:42)","v":-188240.40880099719},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!42:42)","v":-175697.15423280094},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!42:42)","v":-162613.85554206942},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!42:42)","v":-149324.86048610651},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!42:42)","v":-135967.75643741112},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!42:42)","v":-122711.94690502631},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!42:42)","v":-110766.66361563808},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!42:42)","v":-98729.079184164118},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!42:42)","v":-87225.281657373343},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!42:42)","v":-75783.508674792713},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!42:42)","v":-64769.384587630178},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!42:42)","v":-54708.045974551038},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!42:42)","v":-45208.377523008887},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!42:42)","v":-36787.256401627703},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!42:42)","v":-29748.843453142425},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!42:42)","v":-25686.878565883464},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!42:42)","v":-22431.20564622969},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!42:42)","v":-19027.308602219662},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!42:42)","v":-16373.741563262432},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!42:42)","v":-15652.725854192871},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!42:42)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!42:42)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!42:42)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!42:42)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!42:42)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!42:42)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!42:42)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!42:42)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!42:42)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!42:42)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!42:42)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!42:42)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!42:42)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!42:42)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!42:42)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!42:42)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!42:42)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!42:42)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!42:42)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!42:42)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!42:42)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!42:42)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!42:42)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!42:42)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!42:42)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!42:42)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!42:42)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!42:42)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!42:42)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!42:42)","v":-15644.675022966754}]
[null,null,null,"Repayment Paid",null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!43:43)","v":-4886.0690445034797},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!43:43)","v":-10203.998882793856},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!43:43)","v":-24999.842146201641},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!43:43)","v":-48740.705236970338},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!43:43)","v":-65184.02051061485},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!43:43)","v":-82672.272359649272},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!43:43)","v":-117488.43040555244},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!43:43)","v":-127499.13378962316},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!43:43)","v":-147995.13839491332},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!43:43)","v":-175919.76069829549},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!43:43)","v":-189860.59721693542},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!43:43)","v":-221808.23564651786},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!43:43)","v":-307519.465476393},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!43:43)","v":-320865.97197595407},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!43:43)","v":-332026.16876258497},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!43:43)","v":-331752.91389990435},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!43:43)","v":-339773.56441707746},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!43:43)","v":-307190.09759472782},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!43:43)","v":-301863.92250104557},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!43:43)","v":-291959.97161070287},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!43:43)","v":-286069.02421287796},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!43:43)","v":-289863.39277867548},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!43:43)","v":-251680.65313603816},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!43:43)","v":-256531.11455237155},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!43:43)","v":-211529.78439907456},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!43:43)","v":-200983.2183470444},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!43:43)","v":-136546.20637399802},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!43:43)","v":-79997.764105748225},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!43:43)","v":-83349.554028646991},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!43:43)","v":-87196.153241672961},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!43:43)","v":-34318.324216783716},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!43:43)","v":-2415.2493678349392},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!43:43)","v":0},{"$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$6,'Consolidation M'!44:44)","v":-2383.6785117537829},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!44:44)","v":-4794.5823461646596},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!44:44)","v":-13862.699030445026},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!44:44)","v":-27633.204024090006},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!44:44)","v":-38380.906238414202},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!44:44)","v":-49443.350157617926},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!44:44)","v":-73931.329713043597},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!44:44)","v":-78335.671723438107},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!44:44)","v":-90536.094323553902},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!44:44)","v":-107407.61429267211},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!44:44)","v":-117950.83162906555},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!44:44)","v":-133475.10736085338},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!44:44)","v":-182367.31614970084},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!44:44)","v":-182373.99339228513},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!44:44)","v":-185162.67151151522},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!44:44)","v":-201972.16123601314},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!44:44)","v":-205962.02282981967},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!44:44)","v":-252837.73909588417},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!44:44)","v":-271204.02239655639},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!44:44)","v":-296680.09947914106},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!44:44)","v":-312908.26086303871},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!44:44)","v":-321830.47406485665},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!44:44)","v":-369260.81220517121},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!44:44)","v":-359423.24694781814},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!44:44)","v":-406242.67351460364},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!44:44)","v":-417948.16829710075},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!44:44)","v":-482740.94075175875},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!44:44)","v":-548331.71767039772},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!44:44)","v":-548631.23104072968},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!44:44)","v":-550973.93326417264},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!44:44)","v":-609357.86136233993},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!44:44)","v":-635975.27763011341},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!44:44)","v":-506298.69018415472},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!44:44)","v":-453193.90392920788},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!44:44)","v":-453354.43313842977},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!44:44)","v":-431918.86490794166},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!44:44)","v":-313535.76272941119},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!44:44)","v":-260083.65270509972},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!44:44)","v":-243009.5907430324},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!44:44)","v":-197349.51421344289},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!44:44)","v":-196952.72499495815},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!44:44)","v":-168821.33985641442},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!44:44)","v":-63293.9143734799},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!44:44)","v":-53513.442540490083},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!44:44)","v":-54188.478022479299},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!44:44)","v":-4677.1722027928899},{"$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$6,'Consolidation M'!45:45)","v":476853.36381468305},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!45:45)","v":432868.55259473465},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!45:45)","v":417225.5730755754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!45:45)","v":520715.39074192359},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!45:45)","v":527480.92004093959},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!45:45)","v":595060.50664332078},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!45:45)","v":-94126.83624529079},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!45:45)","v":249858.18229206116},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!45:45)","v":265455.1797722301},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!45:45)","v":225000.54618875418},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!45:45)","v":264993.50011289102},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!45:45)","v":762027.51716480765},{"$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$6,'Consolidation M'!45:45)","v":-678937.11960104003},{"$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$6,'Consolidation M'!45:45)","v":-683049.935622024},{"$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$6,'Consolidation M'!45:45)","v":-682739.78359563835},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!45:45)","v":-683834.60851324},{"$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$6,'Consolidation M'!45:45)","v":-685710.8499288396},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!45:45)","v":-670662.40747474076},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!45:45)","v":-662980.83543668711},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!45:45)","v":-655718.6430457728},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!45:45)","v":-649035.99057889916},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!45:45)","v":-654016.36034202937},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!45:45)","v":-654411.99071560649},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!45:45)","v":-657197.3951080651},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!45:45)","v":-660049.92714238598},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!45:45)","v":-654043.25285214128},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!45:45)","v":-521943.36520712136},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!45:45)","v":-468838.57895217463},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!45:45)","v":-468999.10816139652},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!45:45)","v":-447563.53993090848},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!45:45)","v":-329180.43775237794},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!45:45)","v":-275728.32772806648},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!45:45)","v":-258654.26576599912},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!45:45)","v":-212994.18923640967},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!45:45)","v":-212597.40001792493},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!45:45)","v":-184466.01487938123},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!45:45)","v":-78938.589396446652},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!45:45)","v":-69158.11756345685},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!45:45)","v":-69833.153045446059},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!45:45)","v":-20321.847225759644},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!45:45)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!45:45)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!45:45)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!45:45)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!45:45)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!45:45)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!45:45)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!45:45)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!45:45)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!45:45)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!45:45)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!45:45)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!45:45)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!45:45)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!45:45)","v":-15644.675022966754},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!45:45)","v":-15644.675022966754}]
[]
[null,null,null,"Net Cash Flow",null,null,{"$f":"G30+G36+G45","v":0},{"$f":"H30+H36+H45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-251.41555788868573,-2264.2010273133637,-3775.6163872767938,-4398.8180101111066,-5022.0196329455357,-5022.0196329454193,-5022.0196329455357,-5022.0196329456521,-5022.0196329454193,-5022.0196329454193,-5022.0196329454193,-5022.0196329455939,-5022.0196329455939,-5022.0196329456521,-5022.0196329455939,-5022.0196329455357,-5310.5914737264102,-6176.3069960688008,-6176.3069960687717,-6176.3069960688299,-6176.3069960687717,-6176.306996068779,-6176.306996068779,-14855.64435405859,-15644.675022966754,-15644.675022966754,-15644.675022966754,-15644.675022966754,-15644.675022966754,-15644.675022966754,-15644.675022966754,-15644.675022966754,-15644.675022966754,-15644.675022966754,-15644.675022966754,-15644.675022966754,-15644.675022966754,-15644.675022966754,-15644.675022966754,-15644.675022966754]
[]
[null,"Balance Sheet"]
[null,null,"Assets"]
[null,null,null,"Gross Plant",null,null,{"$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:$6,'Consolidation M'!53:53)","v":-300878.32756856643}]
[]
[null,null,null,"Interest During Construction"]
[null,null,null,"Fees During Construction"]
[]
[null,null,null,"Total Assets"]
[]
[null,null,null,"Debt Balance",null,null,{"$f":"LOOKUP(G$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":388038.27886366122},{"$f":"LOOKUP(H$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":747143.11731824547},{"$f":"LOOKUP(I$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":1109388.052675833},{"$f":"LOOKUP(J$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":1573116.454290635},{"$f":"LOOKUP(K$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":2063344.6520383854},{"$f":"LOOKUP(L$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":2622997.3547807005},{"$f":"LOOKUP(M$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":2665590.1479189773},{"$f":"LOOKUP(N$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":2986341.0807727301},{"$f":"LOOKUP(O$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":3333701.554766024},{"$f":"LOOKUP(P$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":3668590.2049803957},{"$f":"LOOKUP(Q$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":4051642.4040964795},{"$f":"LOOKUP(R$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":4844549.3905733274},{"$f":"LOOKUP(S$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":4537029.9250969356},{"$f":"LOOKUP(T$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":4216163.9531209795},{"$f":"LOOKUP(U$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":3884137.7843583939},{"$f":"LOOKUP(V$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":3552384.8704584893},{"$f":"LOOKUP(W$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":3212611.3060414116},{"$f":"LOOKUP(X$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":2905421.2084466843},{"$f":"LOOKUP(Y$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":2603557.2859456385},{"$f":"LOOKUP(Z$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":2311597.3143349355},{"$f":"LOOKUP(AA$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":2025528.2901220568},{"$f":"LOOKUP(AB$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":1735664.8973433808},{"$f":"LOOKUP(AC$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":1483984.2442073426},{"$f":"LOOKUP(AD$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":1227453.129654971},{"$f":"LOOKUP(AE$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":1015923.3452558962},{"$f":"LOOKUP(AF$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":814940.1269088519},{"$f":"LOOKUP(AG$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":678393.92053485406},{"$f":"LOOKUP(AH$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":598396.15642910567},{"$f":"LOOKUP(AI$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":515046.60240045842},{"$f":"LOOKUP(AJ$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":427850.44915878552},{"$f":"LOOKUP(AK$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":393532.12494200183},{"$f":"LOOKUP(AL$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":391116.87557416689},{"$f":"LOOKUP(AM$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":391116.87557416689},{"$f":"LOOKUP(AN$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":391116.87557416689},{"$f":"LOOKUP(AO$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":391116.87557416689},{"$f":"LOOKUP(AP$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":391116.87557416689},{"$f":"LOOKUP(AQ$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":391116.87557416689},{"$f":"LOOKUP(AR$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":391116.87557416689},{"$f":"LOOKUP(AS$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":391116.87557416689},{"$f":"LOOKUP(AT$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":391116.87557416689},{"$f":"LOOKUP(AU$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":391116.87557416689},{"$f":"LOOKUP(AV$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":391116.87557416689},{"$f":"LOOKUP(AW$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":391116.87557416689},{"$f":"LOOKUP(AX$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":391116.87557416689},{"$f":"LOOKUP(AY$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":391116.87557416689},{"$f":"LOOKUP(AZ$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":391116.87557416689},{"$f":"LOOKUP(BA$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":391116.87557416689},{"$f":"LOOKUP(BB$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":391116.87557416689},{"$f":"LOOKUP(BC$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":391116.87557416689},{"$f":"LOOKUP(BD$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":391116.87557416689},{"$f":"LOOKUP(BE$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":391116.87557416689},{"$f":"LOOKUP(BF$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":391116.87557416689},{"$f":"LOOKUP(BG$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":391116.87557416689},{"$f":"LOOKUP(BH$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":391116.87557416689},{"$f":"LOOKUP(BI$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":391116.87557416689},{"$f":"LOOKUP(BJ$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":391116.87557416689},{"$f":"LOOKUP(BK$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":391116.87557416689},{"$f":"LOOKUP(BL$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":391116.87557416689},{"$f":"LOOKUP(BM$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":391116.87557416689},{"$f":"LOOKUP(BN$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":391116.87557416689},{"$f":"LOOKUP(BO$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":391116.87557416689},{"$f":"LOOKUP(BP$6,'Consolidation M'!$6:$6,'Consolidation M'!60:60)","v":391116.87557416689}]
[]
[null,null,null,"Equity Balance"]
[null,null,null,"Opening Balance"]
[null,null,null,"Add: Paid in Capital"]
[null,null,null,"Add: Income"]
[null,null,null,"Less: Dividends"]
[null,null,null,"Closing Balance",null,null,{"$f":"LOOKUP(G$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":104152.5242701301},{"$f":"LOOKUP(H$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":208706.59784134928},{"$f":"LOOKUP(I$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":337590.46037594264},{"$f":"LOOKUP(J$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":516217.18565641437},{"$f":"LOOKUP(K$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":723362.19293514045},{"$f":"LOOKUP(L$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":962251.46884107799},{"$f":"LOOKUP(M$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":1095942.3370322709},{"$f":"LOOKUP(N$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":1308355.9252540907},{"$f":"LOOKUP(O$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":1541610.4752573632},{"$f":"LOOKUP(P$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":1788147.3867806885},{"$f":"LOOKUP(Q$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":2060008.0256477757},{"$f":"LOOKUP(R$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":2460034.7790650181},{"$f":"LOOKUP(S$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":2664116.7842294802},{"$f":"LOOKUP(T$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":2872242.1982671414},{"$f":"LOOKUP(U$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":3081395.8590739178},{"$f":"LOOKUP(V$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":3276754.5949448231},{"$f":"LOOKUP(W$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":3470397.172858139},{"$f":"LOOKUP(X$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":3618356.9854094833},{"$f":"LOOKUP(Y$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":3746728.6197749176},{"$f":"LOOKUP(Z$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":3847121.3665671702},{"$f":"LOOKUP(AA$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":3927048.1959974072},{"$f":"LOOKUP(AB$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":3992343.0003823228},{"$f":"LOOKUP(AC$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":4002505.5791855715},{"$f":"LOOKUP(AD$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":4013008.3732774928},{"$f":"LOOKUP(AE$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":3966190.0864032917},{"$f":"LOOKUP(AF$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":3894578.1985086207},{"$f":"LOOKUP(AG$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":3742775.5040579457},{"$f":"LOOKUP(AH$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":3504864.0151948617},{"$f":"LOOKUP(AI$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":3243041.4608099149},{"$f":"LOOKUP(AJ$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":2952812.0692210947},{"$f":"LOOKUP(AK$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":2574501.3304837048},{"$f":"LOOKUP(AL$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":2134669.5978568099},{"$f":"LOOKUP(AM$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":1792332.5135966365},{"$f":"LOOKUP(AN$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":1480667.8292039246},{"$f":"LOOKUP(AO$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":1146026.2567740332},{"$f":"LOOKUP(AP$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":808522.9299491588},{"$f":"LOOKUP(AQ$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":568011.6999779254},{"$f":"LOOKUP(AR$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":365490.8811953729},{"$f":"LOOKUP(AS$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":164665.75283726811},{"$f":"LOOKUP(AT$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":-4059.485964813075},{"$f":"LOOKUP(AU$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":-185563.31199862709},{"$f":"LOOKUP(AV$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":-352987.35705880483},{"$f":"LOOKUP(AW$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":-422735.45487933862},{"$f":"LOOKUP(AX$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":-486099.14185183326},{"$f":"LOOKUP(AY$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":-553618.97491604835},{"$f":"LOOKUP(AZ$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":-573914.07389250223},{"$f":"LOOKUP(BA$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":-589558.74891546846},{"$f":"LOOKUP(BB$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":-605203.42393843469},{"$f":"LOOKUP(BC$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":-620848.09896140092},{"$f":"LOOKUP(BD$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":-636492.77398436714},{"$f":"LOOKUP(BE$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":-652137.44900733337},{"$f":"LOOKUP(BF$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":-667782.1240302996},{"$f":"LOOKUP(BG$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":-683426.79905326583},{"$f":"LOOKUP(BH$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":-699071.47407623206},{"$f":"LOOKUP(BI$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":-714716.14909919829},{"$f":"LOOKUP(BJ$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":-730360.82412216451},{"$f":"LOOKUP(BK$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":-746005.49914513074},{"$f":"LOOKUP(BL$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":-761650.17416809697},{"$f":"LOOKUP(BM$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":-777294.8491910632},{"$f":"LOOKUP(BN$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":-792939.52421402943},{"$f":"LOOKUP(BO$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":-808584.19923699566},{"$f":"LOOKUP(BP$6,'Consolidation M'!$6:$6,'Consolidation M'!67:67)","v":-824228.87425996189}]
[]
[null,null,null,"Total Liabilities and Capital",null,null,{"$f":"LOOKUP(G$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":492190.80313379131},{"$f":"LOOKUP(H$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":955849.71515959478},{"$f":"LOOKUP(I$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":1446978.5130517757},{"$f":"LOOKUP(J$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":2089333.6399470493},{"$f":"LOOKUP(K$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":2786706.844973526},{"$f":"LOOKUP(L$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":3585248.8236217787},{"$f":"LOOKUP(M$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":3761532.4849512484},{"$f":"LOOKUP(N$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":4294697.0060268212},{"$f":"LOOKUP(O$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":4875312.0300233867},{"$f":"LOOKUP(P$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":5456737.5917610843},{"$f":"LOOKUP(Q$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":6111650.4297442548},{"$f":"LOOKUP(R$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":7304584.169638345},{"$f":"LOOKUP(S$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":7201146.7093264163},{"$f":"LOOKUP(T$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":7088406.1513881208},{"$f":"LOOKUP(U$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":6965533.6434323117},{"$f":"LOOKUP(V$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":6829139.4654033128},{"$f":"LOOKUP(W$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":6683008.4788995506},{"$f":"LOOKUP(X$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":6523778.1938561676},{"$f":"LOOKUP(Y$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":6350285.9057205562},{"$f":"LOOKUP(Z$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":6158718.6809021058},{"$f":"LOOKUP(AA$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":5952576.486119464},{"$f":"LOOKUP(AB$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":5728007.8977257032},{"$f":"LOOKUP(AC$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":5486489.8233929146},{"$f":"LOOKUP(AD$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":5240461.5029324638},{"$f":"LOOKUP(AE$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":4982113.4316591881},{"$f":"LOOKUP(AF$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":4709518.325417473},{"$f":"LOOKUP(AG$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":4421169.4245927995},{"$f":"LOOKUP(AH$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":4103260.1716239676},{"$f":"LOOKUP(AI$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":3758088.0632103733},{"$f":"LOOKUP(AJ$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":3380662.5183798801},{"$f":"LOOKUP(AK$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":2968033.4554257067},{"$f":"LOOKUP(AL$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":2525786.4734309767},{"$f":"LOOKUP(AM$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":2183449.3891708031},{"$f":"LOOKUP(AN$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":1871784.7047780915},{"$f":"LOOKUP(AO$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":1537143.1323482001},{"$f":"LOOKUP(AP$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":1199639.8055233257},{"$f":"LOOKUP(AQ$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":959128.57555209228},{"$f":"LOOKUP(AR$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":756607.75676953979},{"$f":"LOOKUP(AS$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":555782.62841143506},{"$f":"LOOKUP(AT$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":387057.38960935379},{"$f":"LOOKUP(AU$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":205553.5635755398},{"$f":"LOOKUP(AV$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":38129.518515362055},{"$f":"LOOKUP(AW$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":-31618.579305171734},{"$f":"LOOKUP(AX$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":-94982.266277666378},{"$f":"LOOKUP(AY$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":-162502.09934188146},{"$f":"LOOKUP(AZ$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":-182797.19831833534},{"$f":"LOOKUP(BA$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":-198441.87334130157},{"$f":"LOOKUP(BB$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":-214086.5483642678},{"$f":"LOOKUP(BC$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":-229731.22338723403},{"$f":"LOOKUP(BD$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":-245375.89841020026},{"$f":"LOOKUP(BE$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":-261020.57343316649},{"$f":"LOOKUP(BF$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":-276665.24845613271},{"$f":"LOOKUP(BG$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":-292309.92347909894},{"$f":"LOOKUP(BH$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":-307954.59850206517},{"$f":"LOOKUP(BI$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":-323599.2735250314},{"$f":"LOOKUP(BJ$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":-339243.94854799763},{"$f":"LOOKUP(BK$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":-354888.62357096386},{"$f":"LOOKUP(BL$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":-370533.29859393009},{"$f":"LOOKUP(BM$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":-386177.97361689631},{"$f":"LOOKUP(BN$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":-401822.64863986254},{"$f":"LOOKUP(BO$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":-417467.32366282877},{"$f":"LOOKUP(BP$6,'Consolidation M'!$6:$6,'Consolidation M'!69:69)","v":-433111.998685795}]
[null,null,null,"Difference",null,null,{"$f":"LOOKUP(G$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":0},{"$f":"LOOKUP(H$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":0},{"$f":"LOOKUP(I$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":0},{"$f":"LOOKUP(J$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":0},{"$f":"LOOKUP(K$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":0},{"$f":"LOOKUP(L$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":0},{"$f":"LOOKUP(M$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":0},{"$f":"LOOKUP(N$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":0},{"$f":"LOOKUP(O$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":0},{"$f":"LOOKUP(P$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":0},{"$f":"LOOKUP(Q$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":0},{"$f":"LOOKUP(R$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":0},{"$f":"LOOKUP(S$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":0},{"$f":"LOOKUP(T$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":0},{"$f":"LOOKUP(U$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":0},{"$f":"LOOKUP(V$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":0},{"$f":"LOOKUP(W$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":0},{"$f":"LOOKUP(X$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":0},{"$f":"LOOKUP(Y$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":0},{"$f":"LOOKUP(Z$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":0},{"$f":"LOOKUP(AA$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":0},{"$f":"LOOKUP(AB$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":0},{"$f":"LOOKUP(AC$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":-251.41555788740516},{"$f":"LOOKUP(AD$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":-2515.6165852015838},{"$f":"LOOKUP(AE$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":-6291.232972478494},{"$f":"LOOKUP(AF$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":-10690.050982591696},{"$f":"LOOKUP(AG$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":-15712.070615538396},{"$f":"LOOKUP(AH$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":-20734.090248482767},{"$f":"LOOKUP(AI$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":-25756.109881427605},{"$f":"LOOKUP(AJ$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":-30778.129514372908},{"$f":"LOOKUP(AK$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":-35800.149147317279},{"$f":"LOOKUP(AL$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":-40822.168780264445},{"$f":"LOOKUP(AM$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":-45844.188413208816},{"$f":"LOOKUP(AN$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":-50866.208046155283},{"$f":"LOOKUP(AO$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":-55888.227679102682},{"$f":"LOOKUP(AP$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":-60910.247312048217},{"$f":"LOOKUP(AQ$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":-65932.266944993404},{"$f":"LOOKUP(AR$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":-70954.286577940453},{"$f":"LOOKUP(AS$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":-76264.878051667474},{"$f":"LOOKUP(AT$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":-82441.185047735809},{"$f":"LOOKUP(AU$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":-88617.492043804843},{"$f":"LOOKUP(AV$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":-94793.799039874168},{"$f":"LOOKUP(AW$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":-100970.10603594531},{"$f":"LOOKUP(AX$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":-107146.4130320137},{"$f":"LOOKUP(AY$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":-113322.72002808057},{"$f":"LOOKUP(AZ$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":-128178.36438213818},{"$f":"LOOKUP(BA$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":-143823.03940510441},{"$f":"LOOKUP(BB$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":-159467.71442807064},{"$f":"LOOKUP(BC$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":-175112.38945103687},{"$f":"LOOKUP(BD$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":-190757.0644740031},{"$f":"LOOKUP(BE$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":-206401.73949696933},{"$f":"LOOKUP(BF$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":-222046.41451993556},{"$f":"LOOKUP(BG$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":-237691.08954290178},{"$f":"LOOKUP(BH$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":-253335.76456586801},{"$f":"LOOKUP(BI$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":-268980.43958883424},{"$f":"LOOKUP(BJ$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":-284625.11461180047},{"$f":"LOOKUP(BK$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":-300269.7896347667},{"$f":"LOOKUP(BL$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":-315914.46465773293},{"$f":"LOOKUP(BM$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":-331559.13968069915},{"$f":"LOOKUP(BN$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":-347203.81470366538},{"$f":"LOOKUP(BO$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":-362848.48972663161},{"$f":"LOOKUP(BP$6,'Consolidation M'!$6:$6,'Consolidation M'!70:70)","v":-378493.16474959784}]
[]
[null,null,"Ratios"]
[null,null,null,"NOPAT",null,null,{"$f":"G18","v":8040.05490223375},{"$f":"H18","v":16243.461740410063},37797.572078065568,68806.569615935121,94392.075402108239,119499.46486922898,173639.31946103054,183903.39549079433,207587.80649394754,240671.40871575009,260144.30614169288,297345.58771950752,409659.47232520132,410469.4014991505,411334.97771427996,414582.21752013435,413235.62558241858,414272.06549374858,415366.89041135035,418901.43217211828,417734.84863140044,419009.65741643513,419380.95638298593,417088.32763110555,413540.13743712765,412206.80199424061,411453.00647539401,416433.37623852433,416829.00661210134,419614.41100455984,422466.94303888094,421634.06106033782,329522.6892494185,286503.29890560929,286663.82811483112,271490.27605263202,190764.52968863651,161712.96144532412,153216.32819084317,133288.53778401314,132891.74856552843,115952.97468481518,49965.342282691083,43165.85010336071,43840.885585349919,3814.8728330321082,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital",null,null,{"$f":"MAX(AVERAGE(G69,G69),0)","v":492190.80313379131},{"$f":"MAX(AVERAGE(H69,H69),0)","v":955849.71515959478},1446978.5130517757,2089333.6399470493,2786706.844973526,3585248.8236217787,3761532.4849512484,4294697.0060268212,4875312.0300233867,5456737.5917610843,6111650.4297442548,7304584.169638345,7201146.7093264163,7088406.1513881208,6965533.6434323117,6829139.4654033128,6683008.4788995506,6523778.1938561676,6350285.9057205562,6158718.6809021058,5952576.486119464,5728007.8977257032,5486489.8233929146,5240461.5029324638,4982113.4316591881,4709518.325417473,4421169.4245927995,4103260.1716239676,3758088.0632103733,3380662.5183798801,2968033.4554257067,2525786.4734309767,2183449.3891708031,1871784.7047780915,1537143.1323482001,1199639.8055233257,959128.57555209228,756607.75676953979,555782.62841143506,387057.38960935379,205553.5635755398,38129.518515362055,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"ROIC",null,null,null,{"$f":"IFERROR(H73/G74,FALSE)","v":3.3002367449752275E-2},{"$f":"IFERROR(I73/H74,FALSE)","v":3.9543425581033569E-2},4.7551894513497235E-2,4.5178076683099998E-2,4.288196481261531E-2,4.8431595128625417E-2,4.8890550919481912E-2,4.8335844461817927E-2,4.9365334410112739E-2,4.7673963016743676E-2,4.8652257051938437E-2,5.608251788349012E-2,5.7000560892272831E-2,5.802926199900782E-2,5.9519089095354118E-2,6.0510643789878124E-2,6.1988858281676787E-2,6.3669683129712509E-2,6.5965759399077992E-2,6.7828207501468826E-2,7.0391310114788816E-2,7.321584813971721E-2,7.6020978996945057E-2,7.8912923452584924E-2,8.2737337808256969E-2,8.7366260845565549E-2,9.4190775391259488E-2,0.10158483478446624,0.1116563539615677,0.12496572513287732,0.14205839233030565,0.13046339930778139,0.13121591016790782,0.15315000030883166,0.17662003644247029,0.1590181726300906,0.16860404909971444,0.20250430532859626,0.23982134555911711,0.34333861626993445,0.56410101906213417,1.3104110470883727,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,"Net Income",null,null,{"$f":"G22","v":8305.1158048427587},{"$f":"H22","v":17021.446583039316},45935.367189091114,78142.652591618738,106672.858952549,127751.38228806431,167601.89201827906,178686.74328441403,199951.74122977469,226242.42308783007,246583.27141289791,279823.05524725473,386449.32131416211,390499.40742994519,394316.33231829188,397330.89710691868,399604.60074313538,400797.55164722883,399575.6567619901,397072.84627139248,392835.09029327543,387125.27844977216,379423.39100841968,369926.04103973944,359424.38664040354,346336.28040243103,330938.24630108388,310420.22880731313,286808.67665578175,260744.54167535296,231047.12262494996,196143.54500321898,163961.60592398056,141529.21953649633,118712.86070853821,94415.538083067324,73024.532758177593,57562.833922547274,42184.462384927545,28624.27541136169,15448.898961144185,1397.2947962366316,-6454.1834470540452,-9850.2444320045306,-13331.355041735742,-15617.92677366152,-15644.675022966754,-15644.675022966754,-15644.675022966754,-15644.675022966754,-15644.675022966754,-15644.675022966754,-15644.675022966754,-15644.675022966754,-15644.675022966754,-15644.675022966754,-15644.675022966754,-15644.675022966754,-15644.675022966754,-15644.675022966754,-15644.675022966754,-15644.675022966754]
[null,null,null,"Equity",null,null,{"$f":"MAX(G67,0)","v":104152.5242701301},{"$f":"MAX(H67,0)","v":208706.59784134928},337590.46037594264,516217.18565641437,723362.19293514045,962251.46884107799,1095942.3370322709,1308355.9252540907,1541610.4752573632,1788147.3867806885,2060008.0256477757,2460034.7790650181,2664116.7842294802,2872242.1982671414,3081395.8590739178,3276754.5949448231,3470397.172858139,3618356.9854094833,3746728.6197749176,3847121.3665671702,3927048.1959974072,3992343.0003823228,4002505.5791855715,4013008.3732774928,3966190.0864032917,3894578.1985086207,3742775.5040579457,3504864.0151948617,3243041.4608099149,2952812.0692210947,2574501.3304837048,2134669.5978568099,1792332.5135966365,1480667.8292039246,1146026.2567740332,808522.9299491588,568011.6999779254,365490.8811953729,164665.75283726811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"ROE",null,null,null,{"$f":"IFERROR(H78/G79,FALSE)","v":0.16342807533778514},{"$f":"IFERROR(I78/H79,FALSE)","v":0.22009542421849745},0.23147174391302006,0.20664337010962802,0.17660776791457086,0.17417681078745081,0.16304392781127905,0.15282671738651152,0.14675719107971175,0.13789873991138779,0.13583590537675869,0.15709099912036176,0.14657743599738102,0.13728519571092845,0.12894509997372827,0.12195133604439617,0.11549039826964279,0.11043013676462075,0.10597854463642643,0.10211143680237117,9.8579202273184369E-2,9.5037773801520703E-2,9.242361658744068E-2,8.9564823495958831E-2,8.7322158761307223E-2,8.4974092041036051E-2,8.2938511399028123E-2,8.1831613270118814E-2,8.0401235946652008E-2,7.8246470553710701E-2,7.61870047145662E-2,7.6808891684500794E-2,7.896370704813728E-2,8.0175214431695813E-2,8.2385143904851771E-2,9.0318443736369339E-2,0.10134092999278771,0.11541864532148989,0.17383259674918436,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,"Debt to Capital",null,null,{"$f":"G60/G69","v":0.78838994226022041},{"$f":"H60/H69","v":0.78165333469131981},0.76669283107463593,0.75292735646112652,0.74042400827345989,0.73160817667627809,0.70864472354903107,0.69535547597000369,0.68379244943426365,0.67230467716084741,0.66293752410607398,0.66322042132251646,0.63004270128546269,0.59479717486212735,0.55762242825726416,0.52018045442694638,0.48071333684293222,0.44535867439253118,0.40999056177931525,0.375337376831822,0.34027757473512388,0.30301370534641264,0.27047972236821322,0.23422615145023223,0.20391413386940174,0.17304107779145586,0.15344219037643775,0.14583431988234746,0.13705016852651297,0.1265581662862417,0.13259019173877787,0.154849540801793,0.17912797865339999,0.208953986308236,0.25444401848036197,0.32602859105992049,0.40778357098685408,0.51693479491157235,0.70372274263424928,1.0104880725024012,1.9027491850338736,10.257587580514274,-12.36984343285131,-4.1177884135844423,-2.4068419863998942,-2.1396218277538894,-1.9709392427548909,-1.826910091094011,-1.7024976831943381,-1.5939498463713344,-1.4984139772197349,-1.4136827005079438,-1.3380212033825563,-1.2700472000633043,-1.2086457157757271,-1.1529074497811715,-1.1020834413869534,-1.0555512205201143,-1.0127891860610625,-0.97335696954381778,-0.93688021410283107,-0.90303865226764624]
[]
[null,null,null,"Debt to EBITDA",null,null,null,{"$f":"H60/H30","v":25.97178312851063},16.60005136175787,13.12341223882423,12.371332307984147,12.619925263726117,9.05959607872291,9.6192583227569184,9.4241754258013799,8.8718301703465627,8.9807489707371246,9.567278424260568,6.6905294303852809,6.2099476246025542,5.7136251566274048,5.2007689119002496,4.7126236592571971,4.2555323100483902,3.807290905627263,3.3629634286226793,2.9517935203371652,2.5246865702813466,2.1649483102806828,1.8364099691095084,1.54113364988354,1.2512134524144594,1.053383856779383,0.92203601617743647,0.7931237397180223,0.65603588428509751,0.60078680683743246,0.6026257009099637,0.75662744230406975,0.84325767960555831,0.84296592492235467,0.88379701708176039,1.2065609088395306,1.4448014836681826,1.5438193855314131,1.8911173025147512,1.8947524685994899,2.1937153872625461,5.3752694757708106,6.2099973317802153,6.1441447361495998,71.551840419061008,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$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,{"$f":"IF(ABS(H42+H43)>1,-H30/(H42+H43))","v":1.1999999999999997},{"$f":"IF(ABS(I42+I43)>1,-I30/(I42+I43))","v":1.2617198611544032},1.2995865835899025,1.2989086918736341,1.3121377074777096,1.3355983860163472,1.3374810467189835,1.3439778850959645,1.3508879078650453,1.3539976370962608,1.3579463249648622,1.367854127798293,1.3672725254182791,1.3743382306593763,1.4198326590618031,1.4329285975409642,1.5881287198577831,1.6572562275348761,1.7593765396689198,1.8382347545686877,1.880167376738491,2.1660905440292928,2.1475389064661421,2.5676168050524182,2.7392796591928374,3.8727188308695304,6.1408575957960796,6.1390178429290811,6.1396546879027989,12.921704756551435,35.921082757958018,33.041360387181143,29.646928340686866,29.657189289475273,28.287038218965964,20.720048044689971,17.303415232193551,16.193604144564087,13.219698199977136,13.194335626583811,11.396191203817201,4.6509296162151736,4.0257666250611965,4.0689145639604227,0.34939702254451049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Equity Capital",null,null,{"$f":"G40","v":98231.086977041123},{"$f":"H40","v":92327.209334344516},96811.19437594722,128117.27671294301,138853.05456459115,160581.24377549102,40020.305885957219,112062.51666084412,123838.90309705157,127702.10272816697,143228.19908325459,253678.80553084103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends",null,null,{"$f":"-G44","v":2383.6785117537829},{"$f":"-H44","v":4794.5823461646596},13862.699030445026,27633.204024090006,38380.906238414202,49443.350157617926,73931.329713043597,78335.671723438107,90536.094323553902,107407.61429267211,117950.83162906555,133475.10736085338,182367.31614970084,182373.99339228513,185162.67151151522,201972.16123601314,205962.02282981967,252837.73909588417,271204.02239655639,296680.09947914106,312908.26086303871,321830.47406485665,369260.81220517121,359423.24694781814,406242.67351460364,417948.16829710075,482740.94075175875,548331.71767039772,548631.23104072968,550973.93326417264,609357.86136233993,635975.27763011341,506298.69018415472,453193.90392920788,453354.43313842977,431918.86490794166,313535.76272941119,260083.65270509972,243009.5907430324,197349.51421344289,196952.72499495815,168821.33985641442,63293.9143734799,53513.442540490083,54188.478022479299,4677.1722027928899,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net Funding Required",null,null,{"$f":"G89-G90","v":95847.408465287343},{"$f":"H89-H90","v":87532.626988179851},82948.49534550219,100484.072688853,100472.14832617695,111137.89361787309,-33911.023827086377,33726.844937406015,33302.808773497673,20294.488435494859,25277.367454189036,120203.69816998765,-182367.31614970084,-182373.99339228513,-185162.67151151522,-201972.16123601314,-205962.02282981967,-252837.73909588417,-271204.02239655639,-296680.09947914106,-312908.26086303871,-321830.47406485665,-369260.81220517121,-359423.24694781814,-406242.67351460364,-417948.16829710075,-482740.94075175875,-548331.71767039772,-548631.23104072968,-550973.93326417264,-609357.86136233993,-635975.27763011341,-506298.69018415472,-453193.90392920788,-453354.43313842977,-431918.86490794166,-313535.76272941119,-260083.65270509972,-243009.5907430324,-197349.51421344289,-196952.72499495815,-168821.33985641442,-63293.9143734799,-53513.442540490083,-54188.478022479299,-4677.1722027928899,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"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",{"$f":"ROW('Template Model'!G204)","v":204},1,"Equity IRR","Project IRR"]
[]
[null,null,{"$f":"TRANSPOSE(project_name)","v":"Project 1 - Solar"},{"$f":"\"!G\"&$D$2","v":"!G204"},{"$f":"\"!G\"&$E$2","v":"!G1"},{"$f":"INDIRECT(\"'\"&$C4&\"'\"&D4)","v":0.10746895943369972},{"$f":"INDIRECT(\"'\"&$C4&\"'\"&E4)","v":7.2195813626358296E-2}]
[null,null,"Project 2 - Wind ",{"$f":"\"!G\"&$D$2","v":"!G204"},{"$f":"\"!G\"&$E$2","v":"!G1"},{"$f":"INDIRECT(\"'\"&$C5&\"'\"&D5)","v":0.15520895979482274},{"$f":"INDIRECT(\"'\"&$C5&\"'\"&E5)","v":9.5917831694535494E-2}]
[null,null,"Project 3 - BESS","!G204","!G1",{"$f":"INDIRECT(\"'\"&$C6&\"'\"&D6)","v":0.17809594663353834},{"$f":"INDIRECT(\"'\"&$C6&\"'\"&E6)","v":8.412400008004739E-2}]
[null,null,"Project 4 - Solar 2","!G204","!G1",{"$f":"INDIRECT(\"'\"&$C7&\"'\"&D7)","v":0.11647751322631095},{"$f":"INDIRECT(\"'\"&$C7&\"'\"&E7)","v":7.2549292736163951E-2}]
[null,null,"Project 5 - Wind  2","!G204","!G1",{"$f":"INDIRECT(\"'\"&$C8&\"'\"&D8)","v":0.12694664162121994},{"$f":"INDIRECT(\"'\"&$C8&\"'\"&E8)","v":7.2221632097387412E-2}]
[null,null,"Project 6 - BESS 2","!G204","!G1",{"$f":"INDIRECT(\"'\"&$C9&\"'\"&D9)","v":0.16821023059153228},{"$f":"INDIRECT(\"'\"&$C9&\"'\"&E9)","v":6.5579975603980767E-2}]
[null,null,"Project 7 - Solar 3","!G204","!G1",{"$f":"INDIRECT(\"'\"&$C10&\"'\"&D10)","v":0.12181987824965335},{"$f":"INDIRECT(\"'\"&$C10&\"'\"&E10)","v":7.2121089147110906E-2}]
[null,null,"Project 8 - Wind  3","!G204","!G1",{"$f":"INDIRECT(\"'\"&$C11&\"'\"&D11)","v":0.11648537701760353},{"$f":"INDIRECT(\"'\"&$C11&\"'\"&E11)","v":6.6227050162672274E-2}]
[null,null,"Project 9 - BESS 3","!G204","!G1",{"$f":"INDIRECT(\"'\"&$C12&\"'\"&D12)","v":0.17361246703556565},{"$f":"INDIRECT(\"'\"&$C12&\"'\"&E12)","v":7.7711929062885821E-2}]
[null,null,"Project 10 - Solar 4","!G204","!G1",{"$f":"INDIRECT(\"'\"&$C13&\"'\"&D13)","v":0.10887518726232082},{"$f":"INDIRECT(\"'\"&$C13&\"'\"&E13)","v":6.0631826167523162E-2}]
[null,null,"Project 11 - Wind  4","!G204","!G1",{"$f":"INDIRECT(\"'\"&$C14&\"'\"&D14)","v":0.16491974607847926},{"$f":"INDIRECT(\"'\"&$C14&\"'\"&E14)","v":9.3226519501721006E-2}]
[null,null,"Project 12 - BESS 4","!G204","!G1",{"$f":"INDIRECT(\"'\"&$C15&\"'\"&D15)","v":0.2382125832683033},{"$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":303,"n_cols":754,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[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",{"$f":"INDEX(InputC!I57:AD57,E1)","v":0}]
[null,null,null,"Total Nominal O&M Cost",null,null,null,{"$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,{"$f":"AAN66*AAN51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre tax IRR","%",{"$f":"IRR(K72:ABZ72,0.001)","v":5.8259642963824909E-3},{"$f":"(1+F73)^(months/$F$5)-1","v":7.2195813626358296E-2},null,"%"]
[null,null,null,"Adjusted Investment for Construction Funding"]
[]
[]
[null,null,null,"Gross Investment",null,null,null,null,"EUR",null,{"$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,{"$f":"AAO82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.a.",null,{"$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,{"$f":"IF(AAL90,AAM86/AAL90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighting",null,null,null,{"$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$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT with Economic Depreciation",null,null,null,{"$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,{"$f":"AAN70-AAN101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Debt Sizing"]
[null,null,"Debt Flags"]
[null,null,null,"Month Number",null,null,null,null,"Month",null,{"$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,{"$f":"MONTH(AAM4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,"Add: Adjustment for Period Pre-COD","Date",{"$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$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Target Debt Service over Debt Repayment",null,null,null,{"$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,"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,{"$f":"AAL126*(1+AAM125*AAM110)","v":2.5054542754445857},2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857]
[]
[]
[null,null,null,"Debt to Capital Applied","%",null,{"$f":"F133","v":0.8}]
[null,null,null,"DSCR Applied in Repayment","x",null,{"$f":"G140","v":1.2}]
[null,null,"Circular Method",null,"Code",{"$f":"InputC!F83","v":3}]
[null,null,null,"Capital Expenditures",null,null,null,{"$f":"SUM(K146:XFD146)","v":432000},"EUR",null,{"$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,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Sources",null,null,null,{"$f":"SUM(K155:XFD155)","v":442057.99848281313},"EUR",null,{"$f":"SUM(K153:K154)","v":79072.927967926458},{"$f":"SUM(L153:L154)","v":72210.861141247806},72403.423437624471,72596.499233458133,72790.089898080681,72984.196804475563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX153:BX154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ153:EJ154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV153:GV154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH153:JH154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT153:LT154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF153:OF154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR153:QR154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD153:TD154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP153:VP154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB153:YB154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN153:AAN154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS over Debt Repayment",null,null,null,null,"EUR",null,{"$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",{"$f":"G141","v":1.2},null,null,"EUR",null,{"$f":"K160/$F$161","v":0},{"$f":"L160/$F$161","v":0},0,0,0,0,2003.7303613456502,2007.6281822055089,1930.3966374880979,2015.4462585778126,1937.8967775586386,2023.2943415932111,2026.7369667342175,1784.3897123984323,2033.6394686445224,1954.8712851890859,2040.5650350343203,1961.51113779974,2047.5137408776218,2050.9967945875783,1971.5123808654525,2057.9803506986468,1978.2076232718498,2064.9872347218397,2068.1634620051777,1820.2503450077834,2074.5302401076583,1993.7474638022263,2080.916162444491,1999.8667714010435,2087.3212845724629,2090.5310629612209,2009.080097634901,2096.9650892778495,2015.2453020620901,2103.418454944142,2106.8236035717382,1939.4794103829529,2113.6500977650189,2031.3993425438878,2120.4982431783383,2037.9625725902308,2127.3681063445624,2130.8112029296985,2047.8463062200408,2137.7137678999679,2054.4614800589393,2144.6382178072899,2147.0590176488686,1888.2543322591766,2151.9084595645149,2067.0458320628159,2156.7683751696263,2071.6952183141666,2161.6387853502461,2164.0779324428559,2078.6880006894339,2168.9641237248384,2083.362352896273,2173.8608619510183,2176.3131927321178,1913.641692674443,2181.2257907774456,2095.0921173996503,2186.1489883554464,{"$f":"BX160/$F$161","v":2099.8016285708759},2191.0828065631645,2193.5537050056378,2106.8848200111483,2198.50349379206,2111.6195929975984,2203.463956105209,2205.9481964643769,1939.3520841678264,2210.9247088673892,2123.5009290925491,2215.9119479151077,2128.2712772615864,2220.9099349167063,2223.4129655690226,2135.445948043543,2228.4271145337252,2140.2418567684563,2233.4520648804605,2235.9685972686484,2056.42208654256,2241.0097898872309,2152.2765569018798,2246.0618375381268,2157.1084610695493,2251.1247617437521,2253.6603092900891,2164.3756918634576,2258.739588760322,2169.2334582208764,2263.8297987473402,2266.3790094480332,1991.7568095457282,2271.4856558101083,2181.4233321989036,2276.6032868742896,2186.3175183181465,2281.7319243773186,2284.3003773459295,2193.6784002313925,2289.4455653420027,2198.5987530793586,2294.6018142755861,2297.1840934244974,2018.4586504137528,2302.3569747673105,2210.9456281386142,2307.5409717706607,2215.9028291426876,2312.7361063866829,2315.3378571693297,2223.3584637617378,2320.5497394433673,2228.3421389500368,2325.7728143679751,2328.3885559722876,2045.4985364086142,2333.6284612807644,2240.8478598262,2338.8796145031524,2245.8688156557791,2344.1420378080124,2346.7774826789332,2253.4203150864819,{"$f":"EJ160/$F$161","v":2352.0568527526789},2258.4680554832798,2357.3475484885971,2359.997150445728,2169.4700664581565,2365.3048764898781,2271.1344844768437,2370.623984002395,2276.2199421059931,2375.9544953692703,2378.6240345036495,2283.8684290121691,2383.971693705284,2288.9809845294881,2389.3308128852791,2392.0146770011379,2100.6078211158124,2397.3910283724513,2301.8100015685923,2402.7788960736325,2306.9607150295419,2408.1783027090819,2410.8823402010103,2314.7073226697735,2416.2990977009481,2319.8854502877716,2421.7274508058731,2424.4459828126023,2128.6849911897202,2429.8917719593933,2332.8789529879809,2435.3492136103832,2338.0956833946784,2440.8183305893267,2443.5572744692254,2345.9415556572403,2449.043947314814,2351.1860194472274,2454.5423527081343,2457.2959622813019,2157.1157491242693,2462.8120095429522,2364.3459231681454,2468.3398468015598,2369.6294387385187,2473.8794971011471,2476.6537593526264,2377.5757301743611,2482.211172501728,2382.8873013205107,2487.7804564629082,2490.569557238126,2288.3899203365813,2496.1566908781774,2396.2155392190843,2501.7557533317727,2401.5666152959711,2507.3667678640818,2510.1767644402207,2409.6144911496854,2515.8057507936128,2414.9939479693967,2521.4467475503147,2524.271757139265,{"$f":"GV160/$F$161","v":2215.0539351538664},2529.9308133773156,2428.4924710497903,2535.601938574519,2433.9118901204752,2541.2851562180394,2544.1313070570468,2442.0625263591564,2549.8327074895928,2447.5106543219918,2555.5462592486383,2558.4075992544708,2244.5693991459211,2564.1394222968192,2461.1814314818889,2569.8834557779342,2466.6699831961982,2575.6397234077826,2578.5224524480209,2474.9245665361263,2584.2971158385644,2480.4421582812915,2590.0840728156008,2592.9821688476909,2274.4545227216508,2598.7876109166732,2494.2871763544899,2604.6054062427988,2499.8456575413866,2610.435578759611,2613.3553139539654,2508.2053854724354,2619.2040972138739,2513.7932408247284,2625.0653176617056,2628.0005993497266,2413.4552706259879,2633.8805207116966,2527.8145046198774,2639.7729394924795,2533.4437193024964,2645.6778798499245,2648.6350531794619,2541.9098001101902,2654.5588212797952,2547.5687260943723,2660.4951715153034,2663.4680725225994,2335.3501830002965,2669.423341514495,2561.7682584297149,2675.3912534344504,2567.46901783878,2681.3718326653106,2684.3668801522376,2576.0426706239059,2690.3665061494571,2581.7734814774285,2696.3788605790651,2699.3898186152933,2366.3690189852932,2705.4213116697269,2596.1533232113866,2711.4655945130789,{"$f":"JH160/$F$161","v":2601.9264457969543},2717.5226917538357,2720.5560534736919,2610.6089004926303,2726.6324185338663,2616.4124176766536,2732.7216596774883,2735.7711165104915,2397.7741129537339,2741.8797181793066,2630.9746277341092,2748.0012578532842,2636.8209391755604,2754.1357603671563,2757.207880460232,2645.6134365616799,2763.3618738816763,2651.4904887703306,2769.5288923950861,2772.6172938619793,2544.9494511548505,2778.8038968382202,2666.2371441644436,2785.003587394755,2672.1574773786811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"K164+K165-K166","v":63258.342374341169},{"$f":"L164+L165-L166","v":121027.03128733941},178949.77003743901,237026.96942420551,295259.04134267004,353646.3987862505,352821.48975419236,351989.93320450082,351232.83634436107,350388.16620693111,349618.22998339561,348760.32974174706,347896.12720748532,347271.39125244517,346395.32308797544,345595.10287974629,344706.52152097778,343894.03212158132,342992.83182110899,342085.14446592511,341253.91589994606,340333.44860224723,339489.68580764951,338556.33085895318,337616.68849981116,336921.82711646945,335970.3696334167,335096.52340172586,334132.59565062047,333246.50419805484,332270.00459414255,331287.04021316179,330382.25024957076,329386.5593277915,328469.26922348869,327460.74833262287,326445.46055682655,325594.132681633,324565.79635947343,323616.28300479444,322574.50570496544,321611.79148472508,320556.46268332959,319494.17302267766,318511.30729319988,317435.29788294388,316438.95406249474,315349.11235822912,314253.217048441,313412.47343967663,312305.27322491101,311279.24497026455,310160.07407832914,309122.24577360938,307991.01447417116,306853.57325664221,305797.73050014157,304648.09214475052,303580.22343233676,302418.2966484935,301250.0444445897,300340.56956673058,299160.47900784225,298062.58848713542,296869.98146040377,{"$f":"BX164+BX165-BX166","v":295759.74643670092},294554.52945159341,293342.82417809305,292213.74877200887,290989.29110745684,289847.63581815077,288610.33064810606,287366.41688713536,286384.95285925799,285128.64465992147,283955.572546362,282686.17917360144,281500.19516025187,280217.61920920265,278928.26497433096,277722.57990953518,276419.89472803322,275201.05252035824,273884.93729721231,272561.91849093436,271414.03613269492,270077.73979658337,268825.72237233678,267475.74627603975,266210.22363589035,264846.46628626622,263475.62753126369,262189.50393117109,260804.72935551466,259504.84499514551,258106.03134638199,256700.00577475523,255563.91565112537,254144.30971415233,252810.0340810006,251376.13090772965,250027.73382577059,248579.42768081251,247123.72539573596,245753.79274682369,244283.52649063777,242899.20615919388,241414.26836544895,239921.79849990929,238703.07917782856,237196.39913365402,235776.10816929425,234254.48755808792,232819.43302080553,231282.76169115485,229738.36637295605,228280.80246377084,226721.18873254006,225248.58388936517,223673.63968796175,222090.82993094934,220785.63416097724,219187.95781356641,217677.73647978544,216064.44932021492,214538.79533562652,212909.78261560394,211272.70440831035,209723.52644125157,{"$f":"EJ164+EJ165-EJ166","v":208070.54800996973},206505.64844785302,204836.65306085726,203159.44475394773,201667.1728366694,199974.0918696351,198369.53769139037,196660.14549969262,195039.45937591893,193313.63641180273,191579.39116533843,189934.12070687738,188183.26274886169,186521.55930682839,184753.96702496588,182977.79890471464,181487.11707994787,179694.68310850859,177991.85538396836,176182.38267250796,174462.69656638679,172636.06058556566,170800.63178064988,169055.25989724894,167202.47833253883,165439.93447669284,163569.67347414262,161690.45973624382,160100.74294417491,158204.52031536278,156398.98976342601,154484.97051569371,152661.82473401801,150729.87915254207,148788.75480858132,146938.77576895268,144979.52774086769,143111.60681389002,141134.10315056151,139147.25419878209,137453.96263032043,135449.33049621189,133536.48234136443,131513.26410236742,129582.01221063679,127540.07275423777,125488.5525707326,123529.27201579402,121458.82508334494,119480.80053230225,117391.28941094702,115292.02415174538,113387.94097858129,111269.74409096505,109244.42769871585,107106.82003771313,105062.2761558762,102905.11697519837,100737.95726734214,98664.135967083595,96477.210669513588,94383.807423775899,92176.973367638173,89959.958188391029,{"$f":"GV164+GV165-GV166","v":88044.770780531806},85808.322536422929,83665.857807161214,81409.142061277234,79246.593978027682,76969.464135069735,74681.897708462915,72488.774841131963,70180.571383112809,67966.995966734525,65638.006360708328,63298.392115989554,61264.817357230262,58904.89399279088,56640.062207951625,54258.978959533531,51973.172239535779,49570.776423593117,47157.489892557074,44839.756958996135,42404.925699687556,40065.833293738557,37609.30199856875,35141.684169716289,32984.368594227024,30495.528878624442,28102.8934651987,25591.964370506565,23177.425260866868,20644.247766310145,18099.706611577214,15651.833581476703,13084.802262867752,10614.625029585915,8024.9417953561624,5423.6910019909565,3028.3147013716052,404.52856299781388,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH164+JH165-JH166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT164+LT165-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,{"$f":"OF164+OF165-OF166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR164+QR165-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,{"$f":"TD164+TD165-TD166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP164+VP165-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,{"$f":"YB164+YB165-YB166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN164+AAN165-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,"Interest Cost",null,null,null,{"$f":"SUM(K170:XFD170)","v":160957.43518127091},"EUR",null,{"$f":"K169*K164","v":0},{"$f":"L169*L164","v":210.86114124780391},403.42343762446473,596.49923345813011,790.08989808068509,984.19680447556686,1178.8213292875018,1176.0716325139747,1173.2997773483362,1170.7761211478703,1167.9605540231039,1165.394099944652,1162.5344324724904,1159.6537573582846,1157.5713041748172,1154.6510769599181,1151.983676265821,1149.0217384032594,1146.3134404052712,1143.3094394036966,1140.2838148864171,1137.5130529998203,1134.4448286741574,1131.6322860254984,1128.5211028631772,1125.3889616660372,1123.0727570548981,1119.9012321113892,1116.9884113390863,1113.7753188354015,1110.8216806601829,1107.5666819804753,1104.2901340438727,1101.2741674985693,1097.9551977593051,1094.8975640782958,1091.5358277754096,1088.151535189422,1085.3137756054434,1081.8859878649116,1078.7209433493149,1075.248352349885,1072.0393049490838,1068.5215422777653,1064.980576742259,1061.7043576439996,1058.117659609813,1054.7965135416491,1051.1637078607639,1047.5107234948034,1044.7082447989221,1041.0175774163702,1037.5974832342151,1033.8669135944306,1030.4074859120312,1026.6367149139039,1022.8452441888074,1019.3257683338053,1015.4936404825019,1011.9340781077892,1008.0609888283118,1004.1668148152991,1001.135231889102,997.20159669280758,993.5419616237848,{"$f":"BX169*BX164","v":989.56660486801263},985.86582145566979,981.8484315053114,977.80941392697696,974.04582924002966,969.9643036915229,966.15878606050262,962.03443549368694,957.88805629045123,954.61650953086007,950.42881553307166,946.51857515454003,942.28726391200485,938.33398386750628,934.05873069734218,929.76088324776993,925.74193303178401,921.39964909344417,917.33684173452752,912.94979099070781,908.53972830311454,904.71345377564978,900.25913265527799,896.08574124112261,891.58582092013251,887.36741211963454,882.82155428755414,878.25209177087902,873.96501310390363,869.34909785171556,865.01614998381842,860.35343782127336,855.66668591585085,851.87971883708462,847.14769904717446,842.70011360333535,837.92043635909886,833.42577941923537,828.59809226937512,823.7457513191199,819.17930915607906,814.27842163545927,809.66402053064633,804.71422788482994,799.73932833303104,795.67693059276189,790.65466377884684,785.92036056431425,780.8482918602931,776.06477673601853,770.94253897051624,765.79455457652023,760.9360082125695,755.73729577513359,750.82861296455064,745.57879895987253,740.3027664364979,735.95211386992412,730.62652604522145,725.59245493261812,720.2148310673831,715.12931778542179,709.69927538534648,704.24234802770127,{"$f":"EJ169*EJ164","v":699.07842147083863},693.5684933665658,688.35216149284349,682.78884353619094,677.1981491798258,672.22390945556469,666.5803062321171,661.23179230463461,655.53381833230878,650.13153125306314,644.37878803934245,638.59797055112813,633.11373568959129,627.27754249620568,621.73853102276132,615.8465567498863,609.92599634904889,604.95705693315961,598.98227702836198,593.30618461322786,587.27460890835994,581.54232188795595,575.45353528521889,569.33543926883294,563.51753299082986,557.34159444179613,551.46644825564283,545.23224491380881,538.96819912081276,533.66914314724977,527.34840105120929,521.3299658780868,514.94990171897905,508.87274911339341,502.43293050847359,495.9625160286044,489.7959192298423,483.26509246955902,477.03868937963341,470.44701050187172,463.82418066260698,458.17987543440148,451.49776832070631,445.12160780454815,438.37754700789145,431.94004070212264,425.13357584745927,418.29517523577539,411.76424005264676,404.86275027781647,398.26933510767418,391.30429803649008,384.30674717248462,377.95980326193768,370.89914696988353,364.14809232905287,357.02273345904376,350.20758718625405,343.01705658399459,335.79319089114045,328.88045322361199,321.59070223171199,314.61269141258634,307.25657789212727,{"$f":"GV169*GV164","v":299.8665272946368},293.48256926843936,286.02774178807647,278.88619269053737,271.36380687092412,264.15531326009227,256.56488045023247,248.93965902820975,241.6292494704399,233.93523794370938,226.55665322244843,218.79335453569445,210.99464038663186,204.21605785743421,196.34964664263629,188.80020735983877,180.86326319844511,173.24390746511926,165.23592141197707,157.19163297519026,149.46585652998712,141.34975233229187,133.5527776457952,125.36433999522917,117.13894723238764,109.94789531409009,101.65176292874814,93.676311550662334,85.30654790168856,77.258084202889563,68.814159221033819,60.332355371924052,52.17277860492235,43.616007542892511,35.382083431953056,26.749805984520542,18.078970006636524,10.094382337905351,1.3484285433260463,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH169*JH164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,"Up Front Fee","%",{"$f":"INDEX(InputC!I74:AD74,$E$1)","v":0.02},{"$f":"G133","v":353646.3987862505},{"$f":"SUM(K175:XFD175)","v":7072.9279757250106},null,null,{"$f":"K174*$F$175*$G$175","v":7072.9279757250106},{"$f":"L174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,{"$f":"V174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PV of Debt Service =Debt",null,{"$f":"NPV(H125,K179:IZ179)","v":353646.39878624812},null,null,"EUR"]
[null,null,null,"Add: Defaulted Debt",null,null,null,null,"EUR",null,{"$f":"K197","v":0},{"$f":"L197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Default at Maturity",null,{"$f":"_xlfn.XLOOKUP(H7,8:8,186:186,0,-1)","v":0},null,null,"EUR"]
[]
[null,null,null,"Cash Flow After Debt Service",null,null,null,null,"EUR",null,{"$f":"K193-K194-K195","v":0},{"$f":"L193-L194-L195","v":0},0,0,0,0,400.74607226912985,401.5256364411016,386.07932749761949,403.08925171556234,387.57935551172773,404.65886831864213,405.34739334684332,356.87794247968645,406.72789372890429,390.9742570378171,408.11300700686388,392.30222755994782,409.50274817552418,410.19935891751538,394.30247617309033,411.59607013972936,395.64152465436996,412.99744694436777,413.63269240103546,364.05006900155649,414.90604802153166,398.74949276044526,416.18323248889783,399.9733542802087,417.46425691449258,418.10621259224399,401.8160195269802,419.39301785556972,403.04906041241793,420.6836909888284,421.36472071434764,387.8958820765904,422.73001955300379,406.27986850877755,424.09964863566756,407.59251451804607,425.47362126891221,426.16224058593934,409.56926124400798,427.54275357999359,410.89229601178795,428.9276435614579,429.41180352977335,377.65086645183533,430.38169191290308,413.40916641256308,431.3536750339249,414.33904366283332,432.3277570700493,432.81558648857117,415.7376001378866,433.79282474496767,416.67247057925442,434.77217239020365,435.2626385464232,382.72833853488851,436.24515815548875,419.01842347992988,437.22979767108927,{"$f":"BX193-BX194-BX195","v":419.96032571417527},438.21656131263262,438.71074100112764,421.37696400222967,439.70069875841182,422.3239185995194,440.69279122104172,441.1896392928752,387.87041683356529,442.18494177347748,424.70018581850945,443.18238958302118,425.6542554523171,444.18198698334118,444.68259311380416,427.08918960870869,445.68542290674486,428.04837135369098,446.69041297609192,447.1937194537295,411.28441730851182,448.201957977446,430.45531138037586,449.21236750762546,431.42169221390986,450.22495234875032,450.73206185801791,432.87513837269125,451.74791775206404,433.84669164417528,452.76595974946804,453.27580188960656,398.35136190914545,454.29713116202174,436.28466643978072,455.320657374858,437.26350366362931,456.34638487546363,456.86007546918563,438.7356800462785,457.88911306840055,439.71975061587136,458.92036285511722,459.43681868489921,403.69173008275038,460.4713949534621,442.18912562772266,461.50819435413223,443.18056582853751,462.54722127733658,463.06757143386585,444.67169275234755,464.10994788867356,445.66842779000717,465.15456287359484,465.67771119445752,409.09970728172266,466.7256922561528,448.16957196523981,467.77592290063012,449.17376313115574,468.82840756160249,469.35549653578664,450.68406301729647,{"$f":"EJ193-EJ194-EJ195","v":470.41137055053559},451.69361109665579,471.46950969771933,471.99943008914533,433.89401329163138,473.06097529797535,454.22689689536855,474.12479680047863,455.24398842119854,475.19089907385387,475.72480690072962,456.77368580243365,476.79433874105689,457.79619690589743,477.86616257705555,478.40293540022731,420.1215642231623,479.47820567449025,460.36200031371845,480.5557792147265,461.39214300590811,481.63566054181638,482.17646804020205,462.94146453395433,483.25981954018971,463.97709005755405,484.34549016117444,484.88919656252028,425.73699823794414,485.97835439187838,466.5757905975961,487.06984272207637,467.61913667893532,488.16366611786498,488.7114548938448,469.18831113144779,489.80878946296252,470.23720388944548,490.90847054162668,491.4591924562601,431.42314982485368,492.56240190859035,472.86918463362872,493.66796936031187,473.92588774770365,494.77589942022951,495.33075187052509,475.51514603487203,496.44223450034588,476.57746026410223,497.55609129258164,498.11391144762547,457.67798406731617,499.2313381756353,479.24310784381669,500.35115066635444,480.31332305919432,501.47335357281599,502.03535288804414,481.92289822993689,503.16115015872219,482.99878959387934,504.28934951006295,504.85435142785263,{"$f":"GV193-GV194-GV195","v":443.01078703077292},505.98616267546277,485.69849420995797,507.1203877149037,486.78237802409467,508.2570312436078,508.82626141140918,488.41250527183138,509.96654149791857,489.50213086439817,511.10925184972757,511.68151985089389,448.91387982918422,512.82788445936376,492.23628629637778,513.97669115558665,493.33399663923956,515.12794468155653,515.70449048960427,494.98491330722527,516.85942316771298,496.08843165625831,518.01681456312008,518.59643376953818,454.89090454433017,519.75752218333446,498.85743527089789,520.9210812485594,499.96913150827731,522.08711575192228,522.6710627907928,501.64107709448672,523.84081944277477,502.7586481649455,525.01306353234122,525.60011986994505,482.6910541251973,526.77610414233914,2627.5004140027131,3167.7275273909754,3040.1324631629955,3174.8134558199094,3178.3620638153543,3050.2917601322279,3185.4705855357543,3057.0824713132465,3192.5942058183641,3196.1616870271191,2802.4202196003557,3203.3080098173937,3074.1219101156576,3210.4695041213404,3080.962821406536,3217.6461991983724,3221.2402561826848,3091.2512047486871,3228.4398073793482,3098.1281777729141,3235.6546326948778,3239.2677823383519,2839.6428227823517,3246.5055740036723,3115.3839878536637,3253.7587134156947,{"$f":"JH193-JH194-JH195","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,{"$f":"LT193-LT194-LT195","v":3498.0277760433883},3355.5536690795016,3505.8124135915214,3509.7108777114372,3219.7986283630844,3517.5201160729348,3374.1603520442513,3525.3457938699548,3381.6302253300655,3533.1879422704769,3537.1152026995496,3392.8642687290012,3544.9821155453437,3400.37316229932,3552.8655771147246,3556.813523459009,3113.4663794072039,3564.7218668682935,3419.2139678517601,3572.6468374072874,3426.777795223969,3580.5884665185558,3584.5655378771175,3438.1530973479184,3592.5322139017926,3445.7563821506619,3600.5156273055313,3604.5136203986599,3154.5414037779065,3612.5221991407188,3464.8339331662892,3620.5475943549613,3472.4927663101926,3628.5898377588328,3632.6172874561153,3484.0109074026277,3640.6848627149084,3491.7096387434644,3648.7693656574866,3652.8179749702467,3196.121640361454,3660.9279292238816,3511.0265798196733,3669.0548909420172,3518.7814791068176,3677.1988921171851,3681.2772925113659,3530.4440524376432,3689.4469129584231,3538.2392943044442,3697.6336530445219,3701.7334529982559,3394.0874972057827,3709.9459328442717,3557.7982917362951,3718.1756127980398,3565.6503262139363,3726.4225251273301,3730.5524535290178,3577.4589380627631,3738.8252750240226,3585.3517631138493,3747.1154097647004,3751.2669797342382,{"$f":"OF193-OF194-OF195","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,{"$f":"QR193-QR194-QR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD193-TD194-TD195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP193-VP194-VP195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB193-YB194-YB195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN193-AAN194-AAN195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends",null,null,null,null,"EUR",null,{"$f":"K196+K197-K198","v":0},{"$f":"L196+L197-L198","v":0},0,0,0,0,400.74607226912985,401.5256364411016,386.07932749761949,403.08925171556234,387.57935551172773,404.65886831864213,405.34739334684332,356.87794247968645,406.72789372890429,390.9742570378171,408.11300700686388,392.30222755994782,409.50274817552418,410.19935891751538,394.30247617309033,411.59607013972936,395.64152465436996,412.99744694436777,413.63269240103546,364.05006900155649,414.90604802153166,398.74949276044526,416.18323248889783,399.9733542802087,417.46425691449258,418.10621259224399,401.8160195269802,419.39301785556972,403.04906041241793,420.6836909888284,421.36472071434764,387.8958820765904,422.73001955300379,406.27986850877755,424.09964863566756,407.59251451804607,425.47362126891221,426.16224058593934,409.56926124400798,427.54275357999359,410.89229601178795,428.9276435614579,429.41180352977335,377.65086645183533,430.38169191290308,413.40916641256308,431.3536750339249,414.33904366283332,432.3277570700493,432.81558648857117,415.7376001378866,433.79282474496767,416.67247057925442,434.77217239020365,435.2626385464232,382.72833853488851,436.24515815548875,419.01842347992988,437.22979767108927,{"$f":"BX196+BX197-BX198","v":419.96032571417527},438.21656131263262,438.71074100112764,421.37696400222967,439.70069875841182,422.3239185995194,440.69279122104172,441.1896392928752,387.87041683356529,442.18494177347748,424.70018581850945,443.18238958302118,425.6542554523171,444.18198698334118,444.68259311380416,427.08918960870869,445.68542290674486,428.04837135369098,446.69041297609192,447.1937194537295,411.28441730851182,448.201957977446,430.45531138037586,449.21236750762546,431.42169221390986,450.22495234875032,450.73206185801791,432.87513837269125,451.74791775206404,433.84669164417528,452.76595974946804,453.27580188960656,398.35136190914545,454.29713116202174,436.28466643978072,455.320657374858,437.26350366362931,456.34638487546363,456.86007546918563,438.7356800462785,457.88911306840055,439.71975061587136,458.92036285511722,459.43681868489921,403.69173008275038,460.4713949534621,442.18912562772266,461.50819435413223,443.18056582853751,462.54722127733658,463.06757143386585,444.67169275234755,464.10994788867356,445.66842779000717,465.15456287359484,465.67771119445752,409.09970728172266,466.7256922561528,448.16957196523981,467.77592290063012,449.17376313115574,468.82840756160249,469.35549653578664,450.68406301729647,{"$f":"EJ196+EJ197-EJ198","v":470.41137055053559},451.69361109665579,471.46950969771933,471.99943008914533,433.89401329163138,473.06097529797535,454.22689689536855,474.12479680047863,455.24398842119854,475.19089907385387,475.72480690072962,456.77368580243365,476.79433874105689,457.79619690589743,477.86616257705555,478.40293540022731,420.1215642231623,479.47820567449025,460.36200031371845,480.5557792147265,461.39214300590811,481.63566054181638,482.17646804020205,462.94146453395433,483.25981954018971,463.97709005755405,484.34549016117444,484.88919656252028,425.73699823794414,485.97835439187838,466.5757905975961,487.06984272207637,467.61913667893532,488.16366611786498,488.7114548938448,469.18831113144779,489.80878946296252,470.23720388944548,490.90847054162668,491.4591924562601,431.42314982485368,492.56240190859035,472.86918463362872,493.66796936031187,473.92588774770365,494.77589942022951,495.33075187052509,475.51514603487203,496.44223450034588,476.57746026410223,497.55609129258164,498.11391144762547,457.67798406731617,499.2313381756353,479.24310784381669,500.35115066635444,480.31332305919432,501.47335357281599,502.03535288804414,481.92289822993689,503.16115015872219,482.99878959387934,504.28934951006295,504.85435142785263,{"$f":"GV196+GV197-GV198","v":443.01078703077292},505.98616267546277,485.69849420995797,507.1203877149037,486.78237802409467,508.2570312436078,508.82626141140918,488.41250527183138,509.96654149791857,489.50213086439817,511.10925184972757,511.68151985089389,448.91387982918422,512.82788445936376,492.23628629637778,513.97669115558665,493.33399663923956,515.12794468155653,515.70449048960427,494.98491330722527,516.85942316771298,496.08843165625831,518.01681456312008,518.59643376953818,454.89090454433017,519.75752218333446,498.85743527089789,520.9210812485594,499.96913150827731,522.08711575192228,522.6710627907928,501.64107709448672,523.84081944277477,502.7586481649455,525.01306353234122,525.60011986994505,482.6910541251973,526.77610414233914,2627.5004140027131,3167.7275273909754,3040.1324631629955,3174.8134558199094,3178.3620638153543,3050.2917601322279,3185.4705855357543,3057.0824713132465,3192.5942058183641,3196.1616870271191,2802.4202196003557,3203.3080098173937,3074.1219101156576,3210.4695041213404,3080.962821406536,3217.6461991983724,3221.2402561826848,3091.2512047486871,3228.4398073793482,3098.1281777729141,3235.6546326948778,3239.2677823383519,2839.6428227823517,3246.5055740036723,3115.3839878536637,3253.7587134156947,{"$f":"JH196+JH197-JH198","v":3122.3117349563449},3261.0272301046025,3264.6672641684299,3132.7306805911562,3271.9589022406394,3139.694901211984,3279.265991612986,3282.9253398125898,2877.3289355444808,3290.2556618151675,3157.1695532809308,3297.601509423941,3164.1851270106722,3304.9629124405874,3308.6494565522785,3174.7361238740159,3316.0342486580112,3181.7885865243966,3323.4346708741032,3327.1407526343751,3053.9393413858206,3334.5646762058641,3199.4845729973322,3342.0043048737057,3206.5889728544171,3349.4596687117391,3353.1932607300719,3217.2735229123491,3360.6722838112037,3224.4152307136974,3368.1671174458784,3371.9204726667958,2954.1120392404882,3379.4390788326591,3242.3350657329638,3386.9735712195579,3249.5292999102858,3394.5239801741022,3398.3051628600047,3260.3489181697087,3405.8795036654901,3267.5808829385255,3413.4698371043223,3417.2710105925826,2993.2193021991225,3424.8853901943976,3285.7271023878784,3432.5158387799693,3293.0121877761985,3440.1623869692316,3443.9917079964462,3303.9684022920028,3451.6624631033819,3311.2916445441442,3459.3493945633854,3463.1989360426287,3032.8106184623884,3470.91018975825,3329.6668060576471,3478.637696861535,3337.0437682484426,3486.3814882462279,3490.2595002108874,3348.1381201270128,{"$f":"LT196+LT197-LT198","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,{"$f":"OF196+OF197-OF198","v":3280.819324170061},3759.5831451609365,3605.1555048624987,3767.9167049902335,3613.105752240097,3776.2676917651952,3780.4497304395545,3625.0620218750473,3788.8269187516294,3633.0535114244249,3797.2216155677725,3801.4255398829673,3323.9476512031943,3809.8465607888947,3653.1047070779759,3818.2851720440422,3661.1542537106388,3826.7414064667541,3830.9761426342238,3673.2598133625334,3839.4588734430272,3681.3510573620265,3847.9593096659455,3852.2161776118064,3367.602949430971,3860.7432338056342,3701.6524380885567,3869.2880779467741,3709.8023789573135,3877.8507431287503,3882.1387689643152,3722.0588737890694,3890.7282278581979,3730.2509708072475,3899.335590727303,3903.6459965426384,3577.180797007115,3912.2802777400875,3750.8052892997257,3920.9325461335984,3759.0567279885363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR196+QR197-QR198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD196+TD197-TD198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP196+VP197-VP198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB196+YB197-YB198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN196+AAN197-AAN198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity IRR","%",{"$f":"IRR(K203:ABZ203,0.0001)","v":8.5427154177926123E-3},{"$f":"(1+F204)^months-1","v":0.10746895943369972},null,"%"]
[]
[null,null,null,"Debt Service",null,null,null,null,"EUR"]
[null,null,null,"PV of CFADS over Life","EUR"]
[]
[null,null,null,"CFADS for Loan Life",null,null,null,null,"EUR"]
[]
[null,null,null,"CFADS",null,null,null,null,null,null,{"$f":"K208","v":0},{"$f":"L208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Accumulated Default",null,null,null,null,null,null,{"$f":"K186","v":0},{"$f":"L186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Investment Account"]
[null,null,null,"Payments",null,null,null,{"$f":"SUM(K243:XFD243)","v":432000},"EUR",null,{"$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,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash in Final Construction Period","Period",{"$f":"H6","v":6},{"$f":"LOOKUP(F247,246:246,244:244)","v":438341.1317802266}]
[]
[null,null,null,"Closing Balance","EUR",null,null,null,"EUR",null,{"$f":"SUM(K250:K252)","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,{"$f":"SUM(BW250:BW252)","v":172534.54755444566},176059.48962267544,179714.50529113226,183393.7800285072,186990.4874271453,190718.09152320947,194363.15182669502,198139.66135709596,201941.15378561697,205444.87823854364,209294.90241467691,213062.44815847074,216962.83671183998,220780.77998487893,224732.13284829835,228709.50978920527,232604.49836513257,236633.75640522628,240580.66644948415,244662.42330047529,248770.98016001267,252688.01751225206,256849.38062826678,260928.50781763726,265143.94219313696,269277.19148703973,273547.34050456586,277845.40991486394,282061.37818317779,286415.14520837378,290686.86976816604,295096.99685135932,299535.8762303227,303671.06972218107,308166.02931919892,312579.10160200921,317132.10023198702,321603.28154715715,326215.00909230311,330856.68654103408,335416.65986431926,340118.12002751103,344737.95455503929,349499.90774701559,354292.70264324808,358778.94965981302,363632.0113805455,368403.65324963664,373319.00894625066,378153.03555850365,383131.42496990017,388141.94040120015,393071.27164442022,398145.95052628632,403139.54518554179,408279.14915949421,413451.83517262159,418315.18904630141,423552.63255585654,428709.25250255724,434013.55283856974,439237.14288034034,444609.09323777584,450015.50292004086,{"$f":"SUM(EI250:EI252)","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,{"$f":"SUM(GU250:GU252)","v":881010.89478361828},888801.69752353628,897015.7414559254,905155.91410420043,913472.04246872035,921714.59224203124,930134.01073534973,938605.89584121329,947004.65531038924,955581.66986972303,964085.867345848,972769.25269875024,981506.66075269715,989918.36679387907,998762.5631619097,1007534.7359132327,1016488.4574589618,1025370.486899638,1034435.026414969,1043555.8348887276,1052605.4634039144,1061839.0617908891,1071001.8288433247,1080349.5481469049,1089755.2046446388,1098833.4249859615,1108353.7344207014,1117804.1083168241,1127441.921629719,1137010.1728004282,1146766.8761662988,1156583.9254198624,1166331.9885376953,1176270.0419773012,1186139.5011337551,1196199.9858990833,1206322.6050274845,1216246.7437790448,1226493.210508747,1236672.0935684703,1247044.6285593237,1257349.9985044689,1267850.0881596324,1278414.8995702311,1288913.1908912228,1299607.8237080271,1310236.3749595627,1321062.3595057172,1331954.9833325194,1342517.3257294039,1353542.0917461957,1364501.9015564756,1375661.9104214108,1386757.4304168259,1398054.275893376,1409420.5304453182,1420723.0153390297,1432228.5367088232,1443670.7772057219,1455317.2062421481,1467035.1001079644,1478421.6370455155,1490281.3742919455,1502079.0843579879,{"$f":"SUM(JG250:JG252)","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,{"$f":"SUM(LS250:LS252)","v":2450072.0390853537},2467844.0990846734,2485577.2243640586,2503563.9209426963,2521659.3058375311,2539570.2015493447,2557883.166987801,2576159.463345034,2594693.42219414,2613191.6436572317,2631949.1928150547,2650819.9500449873,2669656.3966988167,2688754.7016651384,2707819.6637210692,2727148.1899800655,2746593.2714892924,2765708.2922050809,2785385.931836545,2805032.7047949228,2824947.3720206507,2844832.1923444266,2864986.6715927431,2885262.5471889311,2905510.1368718911,2926030.0674059857,2946522.7704909854,2967289.6225776495,2988181.4595962116,3008745.0394947091,3029886.4028708641,3051003.2468092507,3072398.8303876636,3093771.0090440596,3115423.7983216923,3137206.7634262708,3158968.0289277649,3181012.7487404267,3203036.9250796698,3225346.4732108363,3247790.044582196,3269907.6750644399,3292618.9683610564,3315312.6754921391,3338296.6236618422,3361264.2020811369,3384524.0062052873,3407923.3995182002,3431308.2836210374,3454988.4100842532,3478655.2885001237,3502619.4436633922,3526727.3129389882,3550667.9878444537,3575063.9987027878,3599449.9922082489,3624138.4349622666,3648818.1864157179,3673802.4934188942,3698936.4880310427,3724063.8188829608,3749498.907004247,3774928.7055288926,3800668.4207984582,{"$f":"SUM(OE250:OE252)","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,{"$f":"SUM(QQ250:QQ252)","v":5028123.9661545614},5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,{"$f":"SUM(TC250:TC252)","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,{"$f":"SUM(VO250:VO252)","v":5028123.9661545614},5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,{"$f":"SUM(YA250:YA252)","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,{"$f":"SUM(AAM250:AAM252)","v":5028123.9661545614},5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614]
[null," ",null,"Cash accumulated in final period","EUR",{"$f":"H7","v":420},{"$f":"LOOKUP(F256,8:8,253:253)","v":5028123.9661545614}]
[]
[null,null,"MIRR",null,"% p.a.",null,{"$f":"MIRR(K72:IZ72,F251,F251)","v":4.8835112654799229E-3}]
[null,null,null,"NPV of cashflow at the risk free rate","EUR",{"$f":"G267","v":2.8708987190766422E-3}]
[null,null,null,"Annualised premium earned","% p.p.",null,{"$f":"PMT(F268,F256,-G270)","v":2.7128151910758071E-4}]
[]
[null,null,null,"Fees from Debt Schedule",null,null,null,null,null,null,{"$f":"K175","v":7072.9279757250106},{"$f":"L175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Fees --> Uses of Funds",null,null,null,null,null,null,7072.9279757250106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Paste Block",null,null,null,null,null,null,{"$f":"SUM(K286:K289)","v":7072.9279757250106},{"$f":"SUM(L286:L289)","v":210.86114124780391},403.42343762446473,596.49923345813011,790.08989808068509,984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX286:BX289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ286:EJ289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV286:GV289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH286:JH289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT286:LT289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF286:OF289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR286:QR289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD286:TD289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP286:VP289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB286:YB289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN286:AAN289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Difference",null,null,null,{"$f":"SUM(K292:XFD292)","v":0},null,null,{"$f":"K283-K290","v":0},{"$f":"L283-L290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX283-BX290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ283-EJ290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV283-GV290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH283-JH290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT283-LT290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF283-OF290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR283-QR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD283-TD290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP283-VP290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB283-YB290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN283-AAN290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"UDF"]
[null,null,"Construction Switch",null,null,null,null,null,null,null,{"$f":"K6","v":1},{"$f":"L6","v":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,{"$f":"BX6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"GV6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"LT6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"QR6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"VP6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"AAN6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Financial Close Switch",null,null,null,null,null,null,null,{"$f":"K174","v":1},{"$f":"L174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital Expenditures",null,null,null,null,null,null,null,{"$f":"K146","v":72000},{"$f":"L146","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,{"$f":"BX146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Periodic Interest Rate",null,null,null,null,null,null,null,{"$f":"K169","v":3.3333333333333335E-3},{"$f":"L169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BX169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EJ169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GV169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JH169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LT169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OF169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QR169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TD169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VP169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YB169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAN169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,"Debt to Capital",null,null,null,null,null,null,null,{"$f":"F153","v":0.8}]
[null,null,"Up-Front Fee",null,null,null,null,null,null,null,{"$f":"'Project 1 - Solar'!F175","v":0.02}]
[]
[null,null,"IDC from UDF",null,null,null,{"$f":"InputC!F86","v":true},{"$f":"circ_method","v":3},null,null,{"$f":"IF($G$302,idc_calc(K295:ABZ295,K296:ABZ296,K297:ABZ297,K298:ABZ298,K299,K300))","v":7072.9279679264582},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fees from UDF",null,null,null,null,null,null,null,0,210.86114124780391,403.42343762446473,596.49923345813011,790.08989808068509,984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Project 2 - Wind ","index":11,"n_rows":303,"n_cols":754,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[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",{"$f":"INDEX(InputC!I57:AD57,E1)","v":16}]
[null,null,null,"Total Nominal O&M Cost",null,null,null,{"$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,{"$f":"AAN66*AAN51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre tax IRR","%",{"$f":"IRR(K72:ABZ72,0.001)","v":7.6618877418455078E-3},{"$f":"(1+F73)^(months/$F$5)-1","v":9.5917831694535494E-2},null,"%"]
[null,null,null,"Adjusted Investment for Construction Funding"]
[]
[]
[null,null,null,"Gross Investment",null,null,null,null,"EUR",null,{"$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,{"$f":"AAO82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.a.",null,{"$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,{"$f":"IF(AAL90,AAM86/AAL90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighting",null,null,null,{"$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$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT with Economic Depreciation",null,null,null,{"$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,{"$f":"AAN70-AAN101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Debt Sizing"]
[null,null,"Debt Flags"]
[null,null,null,"Month Number",null,null,null,null,"Month",null,{"$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,{"$f":"MONTH(AAM4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,"Add: Adjustment for Period Pre-COD","Date",{"$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$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Target Debt Service over Debt Repayment",null,null,null,{"$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,"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,{"$f":"AAL126*(1+AAM125*AAM110)","v":2.2225820869664297},2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297]
[]
[]
[null,null,null,"Debt to Capital Applied","%",null,{"$f":"F133","v":0.8}]
[null,null,null,"DSCR Applied in Repayment","x",null,{"$f":"G140","v":1.3}]
[null,null,"Circular Method",null,"Code",{"$f":"InputC!F83","v":3}]
[null,null,null,"Capital Expenditures",null,null,null,{"$f":"SUM(K146:XFD146)","v":679999.99999999977},"EUR",null,{"$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,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Sources",null,null,null,{"$f":"SUM(K155:XFD155)","v":707478.66495315649},"EUR",null,{"$f":"SUM(K153:K154)","v":0},{"$f":"SUM(L153:L154)","v":0},0,0,0,0,0,0,0,0,0,49097.43640239269,37908.704274850817,38009.794152917093,38111.153603991537,38212.78334693551,38314.684102527339,38416.856593467412,38519.301544383328,38622.019681835016,38725.011734319909,38828.278432278094,38931.820508097502,39035.638696119095,39139.733732642082,39244.106355929129,39348.757306211606,39453.687325694838,39558.897158563355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX153:BX154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ153:EJ154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV153:GV154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH153:JH154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT153:LT154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF153:OF154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR153:QR154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD153:TD154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP153:VP154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB153:YB154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN153:AAN154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS over Debt Repayment",null,null,null,null,"EUR",null,{"$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",{"$f":"G141","v":1.3},null,null,"EUR",null,{"$f":"K160/$F$161","v":0},{"$f":"L160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3374.8669578467798,3523.448800657648,3532.1385759289692,3399.8985883134278,3549.5824733172931,3416.6894023855084,3567.1125195215691,3575.9099813028715,3299.3333258522084,3593.5700491181115,3459.0301242042165,3611.3173333333375,3476.112966582185,3629.1522646773806,3638.1027332068415,3501.8955459628355,3656.0699475168158,3519.1900844570773,3674.1258951072195,3683.1872807419604,3251.3344813425715,3701.3771505916584,3562.8010279303453,3719.6568533333398,3580.396355579654,3738.0268326177052,3747.2458152030508,3606.9524123417236,3765.752045942324,3624.7657869907939,3784.34967196044,3793.6828991642237,3348.8745157828521,3812.418465109412,3669.6850587682593,3831.2465589333442,{"$f":"BX160/$F$161","v":3687.8082462470475},3850.1676375962415,3859.6631896591462,3715.1609847119785,3878.7246073205979,3733.5087606005209,3897.8801621192574,3907.4933861391546,3449.3407512563413,3926.7910190626976,3779.775610531311,3946.1839557013486,3798.4424936344631,3965.6726667241323,3975.4530853489246,3826.6158142533432,3995.08634554022,3845.5140234185419,4014.8165669828404,4024.7181877233352,3713.4287253732759,4044.5947496345839,3893.1688788472552,4064.5694743723943,3912.3957684435018,4084.6428467258625,4094.7166779093977,3941.4142886809473,4114.9389359064326,3960.879444121103,4135.2610639923305,4145.4597333550391,3659.4056030078618,4165.9325921236268,4009.9639452126785,4186.5065586035707,4029.7676414968118,4207.182132127642,4217.5581782466852,4059.656717341381,4238.3871039836295,4079.7058274447409,4259.3188959121062,4269.823525355695,3769.1877710981021,4290.9105698873409,4130.2628635690635,4312.101755361683,4150.6606707417213,4333.3975960914777,4344.0849235940896,4181.4464188616266,4365.5387171031434,4202.0970022680876,4387.0984627894723,4397.9182311163704,3882.2634042310478,4419.6378869839655,4254.1707494761386,4441.4648080225361,4275.1804908639751,4463.3995239742244,4474.4074713019163,4306.8898114274798,{"$f":"EJ160/$F$161","v":4496.5048786162415},4328.1599123361329,4518.7114166731599,4529.855778049865,4179.4967457147113,4552.2270235934875,4381.7958719604267,4574.7087522632173,4403.4359055898994,4597.3015096934541,4608.6396954409774,4436.096505770307,4631.4000249747323,4458.0047097062206,4654.2727591733592,4665.7514513913657,4118.6932455487267,4688.7938343012966,4513.2497481192459,4711.9500148311199,4535.5389827576018,4735.2205549842647,4746.8988863042123,4569.1794009434216,4770.3420257239795,4591.7448509974129,4793.9009419485665,4805.7239949331115,4242.2540429151932,4829.4576493303412,4648.6472405628256,4853.3085152760577,4671.6051522403332,4877.2771716337966,4889.3058528933443,4706.2547829717287,4913.4522864957044,4729.4971965273398,4937.7179702070271,4949.8957147811097,4369.5216642026535,4974.3413788102562,4788.1066577797164,4998.907770734344,4811.7533068075481,5023.5954867828141,5035.9850284801487,4847.4424264608851,5060.85585509058,4871.3821124231645,5085.8495093132433,5098.3925862245487,4704.0604086682551,5123.571620174569,4931.7498575131112,5148.8750038563794,4956.1059060117786,5174.3033513863047,5187.0645793345584,4992.8656992547167,5212.6815307433026,5017.5235757958653,5238.4249945926458,5251.3443638112894,{"$f":"GV160/$F$161","v":4635.6255335526039},5277.2787687798118,5079.7023532385119,5303.3412539720766,5104.7890831921395,5329.5324519279011,5342.6765167146013,5142.6516702323643,5369.0619766656082,5168.0492830697467,5395.5777444304322,5408.8846947256352,4774.694299559188,5435.5971318432139,5232.0934238356731,5462.4414915912457,5257.9327556879107,5489.4184254857437,5502.9568122160463,5296.931220339342,5530.1338359655829,5323.0907615618453,5557.4450767633516,5571.1512355674104,4917.9351285459688,5598.6650457985143,5389.0562265507479,5626.314736338989,5415.6707383585526,5654.1009782503224,5668.0455165825333,5455.839156949527,5696.0378510445544,5482.7834844087056,5724.1684290662561,5738.2857726344364,5294.4614327283434,5766.6249971724756,5550.7279133472757,5795.1041784291619,5578.1408605093147,5823.724007597838,5838.0868820800151,5619.514331658017,5866.9189865758981,5647.2669889409744,5895.8934819382512,5910.4343458134772,5217.4373778744293,5939.6237470876567,5717.2497507477019,5968.9573037820455,5745.4850863245993,5998.4357278257794,6013.2294885424217,5788.0997616077657,6042.9265561731827,5816.6849986092093,6072.770286396405,6087.7473761878882,5373.960499210667,6117.8124595002946,5888.7672432701402,6148.026022895514,{"$f":"JH160/$F$161","v":5917.8496389143456},6178.3887996605599,6193.6263731987019,5961.742754456006,6224.2143528583865,5991.1855485674923,6254.9533949883062,6270.3797974735317,5535.1793141869948,6301.346833285309,6065.4302605682506,6332.466803582387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"K164+K165-K166","v":0},{"$f":"L164+L165-L166","v":0},0,0,0,0,0,0,0,0,0,39277.949121914156,69604.912541794809,100012.74786412848,130501.67074732171,161071.89742487011,191723.644706892,222457.12998166593,253272.5712171726,284170.18696264061,315150.19635009655,346212.81909591903,377358.27550239704,408586.78645929229,439898.57344540593,471293.85853014921,502772.86437511852,534335.81423567433,565982.93196252501,564494.6747778866,562852.87489315518,561196.9125668701,559667.67035377957,557983.64678164152,556426.90286852815,554714.54669190163,552987.68519957177,551531.64415771817,549776.51292245917,548150.07117466314,546365.9207452453,544711.02751448064,542897.57867485157,541069.13453722757,539370.8027730555,537512.63550144888,535785.15420199663,533896.97882089601,531993.44813622371,530515.42514866858,528582.43274857244,526781.57316313731,524817.85488701437,522986.85138105811,520992.11405304394,518981.50861801772,517104.49456773605,515062.42417035287,513154.53313059657,511080.69856907142,508990.61799847079,507338.37887601618,505217.0883404935,503231.46024286019,501077.65188473638,{"$f":"BX164+BX165-BX166","v":499060.10247810511},496873.46851543587,494670.05022082815,492603.78940351895,490367.07742754341,488268.12559170136,485997.80584822112,483710.30514824268,481873.33208081382,479552.7855020205,477371.5191764959,475016.57361804956,472801.51970314194,470411.85210209497,468004.43852375302,465737.83750457887,463295.21061738726,460994.01396269334,458515.8441089195,456019.51206822589,453826.14838308003,451294.30746138905,448905.45294074644,446337.23497617652,443912.62999098696,441307.69591089769,438684.00488602463,436204.87061363045,433543.94791310281,431028.21496202541,428329.71461457317,425612.02059660002,423371.32172891416,420616.62687588693,418008.7183535939,415215.57418950228,412569.85846197046,409737.9091913827,406886.14404377394,404182.77447324514,401291.6632841723,398549.59633434145,395618.77609287715,392667.68182116438,390207.3863228035,387217.16704065882,384377.62806722528,381346.78507208766,378467.28035158623,375395.44035666669,372302.67356759484,369362.23606062518,366227.90479705745,363246.56747744622,360070.29090624826,356872.6069781527,354179.91893051547,350940.8807732999,347856.51295973477,344574.569861578,341447.9712702526,338122.73165051255,334775.39995137899,331584.42813978944,{"$f":"EJ164+EJ165-EJ166","v":328193.20468830585},324959.02212493075,321523.507448674,318065.39669545303,314946.11793872318,311443.71130825876,308100.06114065921,304552.35259219818,301164.09119524894,297570.66998953966,293953.93252739712,290497.68246338482,286834.60804662138,283332.71869707055,279622.88833355409,275889.21317660791,272690.15064164787,268910.32397615205,265293.44197461999,261465.8034330376,257801.81712839013,253925.93596383382,250025.45686407574,246289.69565267922,242340.31927913084,238556.3754923972,234557.66246875664,230533.79734871938,227059.98929696658,222987.39827862612,219082.04236565871,214959.00732493485,211003.93219711096,206830.00146613421,202630.12895146132,198599.30793166114,194347.85333827097,190266.18231953788,185962.68495706265,181632.66485880507,177868.58541079843,173487.13931669085,169277.3231233001,164842.67309631009,160580.39536649024,156092.06786426238,151576.38972866311,147234.2019346311,142664.12675265595,138268.29172940832,133643.33652585978,128990.42172805476,124716.32939181336,120008.4788696115,115476.7572749971,110712.80479539071,106125.74157203024,101305.19069255071,96455.81008219131,91784.463749877235,86877.730431633521,82149.799290609764,77185.206960319148,72191.146619708918,{"$f":"GV164+GV165-GV166","v":67796.158241555342},62744.866666914051,57874.313869231919,52763.886994823952,47834.977534947895,42664.895008136489,37464.434808115679,32446.6645872437,27185.75815920224,22108.3280699965,16786.444752466057,11433.514873581975,6696.9322902680597,1283.658266059073,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH164+JH165-JH166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT164+LT165-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,{"$f":"OF164+OF165-OF166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR164+QR165-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,{"$f":"TD164+TD165-TD166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP164+VP165-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,{"$f":"YB164+YB165-YB166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN164+AAN165-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,"Interest Cost",null,null,null,{"$f":"SUM(K170:XFD170)","v":218151.36864047372},"EUR",null,{"$f":"K169*K164","v":0},{"$f":"L169*L164","v":0},0,0,0,0,0,0,0,0,0,0,130.92649707304719,232.01637513931604,333.37582621376163,435.00556915773905,536.90632474956703,639.07881568964001,741.52376660555319,844.2419040572421,947.23395654213539,1050.5006545003218,1154.0427303197303,1257.8609183413234,1361.9559548643076,1466.3285781513532,1570.9795284338309,1675.9095479170619,1781.1193807855811,1886.6097732084168,1881.6489159262887,1876.1762496438507,1870.6563752229004,1865.5589011792654,1859.9454892721385,1854.7563428950939,1849.0484889730055,1843.2922839985727,1838.4388138590607,1832.5883764081973,1827.166903915544,1821.2197358174844,1815.7034250482689,1809.6585955828386,1803.5637817907586,1797.9026759101851,1791.7087850048297,1785.9505140066556,1779.6565960696535,1773.3114937874125,1768.384750495562,1761.9414424952415,1755.9385772104579,1749.3928496233814,1743.2895046035271,1736.6403801768133,1729.9383620600593,1723.6816485591203,1716.8747472345096,1710.515110435322,1703.6023285635715,1696.635393328236,1691.1279295867207,1684.0569611349783,1677.438200809534,{"$f":"BX169*BX164","v":1670.258839615788},1663.533674927017,1656.2448950514531,1648.9001674027606,1642.0126313450633,1634.5569247584781,1627.5604186390046,1619.9926861607371,1612.3676838274757,1606.2444402693795,1598.5092850067351,1591.2383972549865,1583.3885787268321,1576.0050656771398,1568.0395070069833,1560.0147950791768,1552.4594583485964,1544.3173687246242,1536.6467132089779,1528.3861470297318,1520.0650402274198,1512.7538279436003,1504.3143582046303,1496.3515098024882,1487.7907832539217,1479.7087666366233,1471.0256530363258,1462.2800162867488,1454.0162353787682,1445.1464930436762,1436.7607165400848,1427.7657153819107,1418.7067353220002,1411.2377390963807,1402.0554229196232,1393.3623945119798,1384.0519139650078,1375.2328615399017,1365.7930306379424,1356.28714681258,1347.2759149108172,1337.6388776139077,1328.4986544478049,1318.7292536429238,1308.8922727372146,1300.6912877426785,1290.7238901355295,1281.2587602240844,1271.1559502402922,1261.5576011719543,1251.3181345222224,1241.008911891983,1231.2074535354172,1220.7596826568583,1210.8218915914874,1200.2343030208276,1189.5753565938423,1180.599729768385,1169.8029359109996,1159.5217098657827,1148.5818995385935,1138.1599042341754,1127.0757721683751,1115.91799983793,{"$f":"EJ169*EJ164","v":1105.2814271326315},1093.9773489610195,1083.1967404164359,1071.7450248289135,1060.2179889848435,1049.8203931290773,1038.1457043608625,1027.0002038021973,1015.1745086406606,1003.8803039841632,991.9022332984656,979.84644175799042,968.32560821128277,956.11536015540469,944.44239565690191,932.07629444518034,919.63071058869309,908.96716880549297,896.36774658717354,884.31147324873336,871.55267811012538,859.33939042796715,846.41978654611285,833.41818954691917,820.96565217559748,807.80106426376949,795.18791830799069,781.85887489585548,768.44599116239795,756.86663098988868,743.2913275954204,730.27347455219569,716.53002441644958,703.34644065703662,689.43333822044747,675.43376317153775,661.99769310553722,647.82617779423663,634.22060773179294,619.87561652354225,605.44221619601694,592.89528470266146,578.29046438896955,564.25774374433365,549.47557698770026,535.26798455496748,520.30689288087467,505.25463242887707,490.78067311543703,475.54708917551989,460.89430576469442,445.4777884195326,429.96807242684923,415.72109797271122,400.02826289870501,384.92252424999037,369.04268265130236,353.75247190676748,337.68396897516902,321.51936694063772,305.9482124995908,289.59243477211174,273.83266430203258,257.28402320106386,{"$f":"GV169*GV164","v":240.63715539902975},225.98719413851782,209.14955555638019,192.91437956410641,175.87962331607986,159.44992511649301,142.21631669378831,124.8814493603856,108.15554862414568,90.619193864007471,73.694426899988343,55.954815841553526,38.11171624527325,22.323107634226869,4.2788608868635771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH169*JH164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,"Up Front Fee","%",{"$f":"INDEX(InputC!I74:AD74,$E$1)","v":0.02},{"$f":"G133","v":565982.93196252524},{"$f":"SUM(K175:XFD175)","v":11319.658639250505},null,null,{"$f":"K174*$F$175*$G$175","v":0},{"$f":"L174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,{"$f":"V174*$F$175*$G$175","v":11319.658639250505},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PV of Debt Service =Debt",null,{"$f":"NPV(H125,K179:IZ179)","v":565982.93196252093},null,null,"EUR"]
[null,null,null,"Add: Defaulted Debt",null,null,null,null,"EUR",null,{"$f":"K197","v":0},{"$f":"L197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Default at Maturity",null,{"$f":"_xlfn.XLOOKUP(H7,8:8,186:186,0,-1)","v":0},null,null,"EUR"]
[]
[null,null,null,"Cash Flow After Debt Service",null,null,null,null,"EUR",null,{"$f":"K193-K194-K195","v":0},{"$f":"L193-L194-L195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1012.4600873540339,1057.0346401972943,1059.6415727786912,1019.9695764940284,1064.8747419951878,1025.0068207156528,1070.133755856471,1072.7729943908616,989.79999775566239,1078.0710147354339,1037.7090372612652,1083.3952000000013,1042.8338899746554,1088.7456794032146,1091.4308199620527,1050.5686637888507,1096.820984255045,1055.7570253371232,1102.2377685321662,1104.9561842225885,975.40034440277168,1110.4131451774974,1068.8403083791036,1115.8970560000021,1074.1189066738966,1121.4080497853115,1124.1737445609156,1082.085723702517,1129.7256137826971,1087.4297360972382,1135.3049015881325,1138.1048697492674,1004.6623547348559,1143.7255395328239,1100.9055176304782,1149.3739676800033,{"$f":"BX193-BX194-BX195","v":1106.3424738741141},1155.0502912788725,1157.898956897744,1114.5482954135941,1163.6173821961793,1120.0526281801567,1169.3640486357776,1172.2480158417466,1034.8022253769027,1178.0373057188094,1133.9326831593935,1183.8551867104047,1139.5327480903388,1189.7018000172393,1192.6359256046771,1147.9847442760029,1198.525903662066,1153.6542070255628,1204.4449700948526,1207.4154563170005,1114.0286176119835,1213.3784248903753,1167.9506636541764,1219.3708423117187,1173.7187305330508,1225.392854017759,1228.4150033728192,1182.4242866042846,1234.4816807719299,1188.2638332363313,1240.5783191976989,1243.6379200065121,1097.8216809023588,1249.779777637088,1202.9891835638036,1255.9519675810716,1208.9302924490439,1262.1546396382928,1265.2674534740054,1217.8970152024144,1271.5161311950887,1223.9117482334223,1277.7956687736323,1280.9470576067088,1130.7563313294309,1287.2731709662021,1239.0788590707198,1293.6305266085055,1245.1982012225162,1300.0192788274435,1303.2254770782265,1254.4339256584881,1309.6616151309427,1260.6291006804267,1316.1295388368417,1319.375469334911,1164.6790212693149,1325.8913660951894,1276.251224842842,1332.4394424067614,1282.5541472591931,1339.0198571922674,1342.3222413905751,1292.0669434282436,{"$f":"EJ193-EJ194-EJ195","v":1348.9514635848727},1298.4479737008405,1355.6134250019486,1358.9567334149597,1253.8490237144133,1365.6681070780469,1314.5387615881282,1372.4126256789659,1321.0307716769703,1379.1904529080366,1382.5919086322938,1330.8289517310923,1389.4200074924202,1337.4014129118668,1396.2818277520082,1399.7254354174102,1235.6079736646179,1406.6381502903896,1353.9749244357736,1413.5850044493363,1360.6616948272804,1420.5661664952795,1424.0696658912639,1370.7538202830265,1431.1026077171937,1377.5234552992242,1438.1702825845696,1441.7171984799334,1272.6762128745577,1448.8372947991029,1394.5941721688478,1455.9925545828173,1401.4815456720999,1463.1831514901387,1466.7917558680037,1411.8764348915183,1474.035685948711,1418.8491589582018,1481.3153910621086,1484.9687144343325,1310.8564992607962,1492.3024136430768,1436.4319973339152,1499.6723312203039,1443.525992042265,1507.0786460348445,1510.7955085440444,1454.2327279382653,1518.2567565271738,1461.4146337269503,1525.7548527939734,1529.5177758673644,1411.2181226004768,1537.0714860523703,1479.5249572539333,1544.662501156914,1486.8317718035341,1552.291005415892,1556.1193738003676,1497.859709776415,1563.8044592229908,1505.2570727387592,1571.5274983777936,1575.4033091433876,{"$f":"GV193-GV194-GV195","v":1390.6876600657815},1583.1836306339437,1523.9107059715534,1591.0023761916236,1531.4367249576426,1598.8597355783704,1602.802955014381,1542.7955010697096,1610.7185929996822,1550.4147849209248,1618.6733233291297,1622.6654084176907,1432.4082898677561,1630.6791395529644,5513.7843240404382,7101.1739390686198,6835.3125823942846,7136.2439531314676,7153.8438558808602,6886.0105864411444,7189.1739867552578,6920.0179900303992,7224.6785997923571,7242.4966062376334,6393.3156671097595,7278.2645595380691,7005.7730945159728,7314.2091572406862,7040.3719598661191,7350.3312717254194,7368.4591715572933,7092.5909040343849,7404.8492063579215,7127.6185297313177,7441.4189577861334,7459.771504424768,6882.7998625468463,7496.6124963242182,7215.9462873514585,7533.6354319579114,7251.5831186621099,7570.8412098771896,7589.5129467040197,7305.3686311554229,7626.9946825486677,7341.4470856232665,7664.661526519727,7683.5646495575211,6782.6685912367584,7721.5108712139545,7432.4246759720127,7759.6444949166589,7469.1306122219794,7797.9664461735138,7817.1983351051485,7524.5296900900958,7855.8045230251373,7561.6904981919724,7894.6013723153274,7914.0715890442552,6986.1486489738672,7953.1561973503831,7655.3974162511822,7992.4338297641689,{"$f":"JH193-JH194-JH195","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,{"$f":"LT193-LT194-LT195","v":9380.2414318011251},9029.0539050076968,9426.5668987941699,9449.8153557932637,8718.9249420532142,9496.4844221001313,9140.9448657169505,9543.3839692860329,9186.0885374167392,9590.5151356089245,9614.1679331886971,9254.2224154553714,9661.6486747551717,9299.9255221579388,9709.363905758004,9733.3098164670737,8592.081643346286,9781.3789547631459,9415.1732116884705,9829.6854883646265,9461.6711935392523,9878.2305896772014,9902.5929711843673,9531.8490879190413,9951.498134997837,9578.9232878226831,10000.644822930753,10025.309110961094,8849.8440926466828,10074.820323406049,9697.6284080391324,10124.576053015575,9745.5213293454381,10174.577507367529,10199.67076031991,9817.804560556624,10250.043079047784,9866.2909864573776,10300.66416761869,10326.068384289938,9115.339415426095,10377.064933108242,9988.5572602803204,10428.313334606055,10037.886969225816,10479.814832588569,10505.660883129522,10112.338697373336,10557.544371419232,10162.279716051113,10609.684092647263,10635.850435818651,9813.2268360096768,10688.376881101502,10288.213978088739,10741.162734644249,10339.0235783026,10794.209277566237,10820.830709623417,10415.708858294547,10874.27070256182,10467.148107532656,10927.97461542669,10954.92594889322,{"$f":"OF193-OF194-OF195","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,{"$f":"QR193-QR194-QR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD193-TD194-TD195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP193-VP194-VP195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB193-YB194-YB195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN193-AAN194-AAN195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends",null,null,null,null,"EUR",null,{"$f":"K196+K197-K198","v":0},{"$f":"L196+L197-L198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1012.4600873540339,1057.0346401972943,1059.6415727786912,1019.9695764940284,1064.8747419951878,1025.0068207156528,1070.133755856471,1072.7729943908616,989.79999775566239,1078.0710147354339,1037.7090372612652,1083.3952000000013,1042.8338899746554,1088.7456794032146,1091.4308199620527,1050.5686637888507,1096.820984255045,1055.7570253371232,1102.2377685321662,1104.9561842225885,975.40034440277168,1110.4131451774974,1068.8403083791036,1115.8970560000021,1074.1189066738966,1121.4080497853115,1124.1737445609156,1082.085723702517,1129.7256137826971,1087.4297360972382,1135.3049015881325,1138.1048697492674,1004.6623547348559,1143.7255395328239,1100.9055176304782,1149.3739676800033,{"$f":"BX196+BX197-BX198","v":1106.3424738741141},1155.0502912788725,1157.898956897744,1114.5482954135941,1163.6173821961793,1120.0526281801567,1169.3640486357776,1172.2480158417466,1034.8022253769027,1178.0373057188094,1133.9326831593935,1183.8551867104047,1139.5327480903388,1189.7018000172393,1192.6359256046771,1147.9847442760029,1198.525903662066,1153.6542070255628,1204.4449700948526,1207.4154563170005,1114.0286176119835,1213.3784248903753,1167.9506636541764,1219.3708423117187,1173.7187305330508,1225.392854017759,1228.4150033728192,1182.4242866042846,1234.4816807719299,1188.2638332363313,1240.5783191976989,1243.6379200065121,1097.8216809023588,1249.779777637088,1202.9891835638036,1255.9519675810716,1208.9302924490439,1262.1546396382928,1265.2674534740054,1217.8970152024144,1271.5161311950887,1223.9117482334223,1277.7956687736323,1280.9470576067088,1130.7563313294309,1287.2731709662021,1239.0788590707198,1293.6305266085055,1245.1982012225162,1300.0192788274435,1303.2254770782265,1254.4339256584881,1309.6616151309427,1260.6291006804267,1316.1295388368417,1319.375469334911,1164.6790212693149,1325.8913660951894,1276.251224842842,1332.4394424067614,1282.5541472591931,1339.0198571922674,1342.3222413905751,1292.0669434282436,{"$f":"EJ196+EJ197-EJ198","v":1348.9514635848727},1298.4479737008405,1355.6134250019486,1358.9567334149597,1253.8490237144133,1365.6681070780469,1314.5387615881282,1372.4126256789659,1321.0307716769703,1379.1904529080366,1382.5919086322938,1330.8289517310923,1389.4200074924202,1337.4014129118668,1396.2818277520082,1399.7254354174102,1235.6079736646179,1406.6381502903896,1353.9749244357736,1413.5850044493363,1360.6616948272804,1420.5661664952795,1424.0696658912639,1370.7538202830265,1431.1026077171937,1377.5234552992242,1438.1702825845696,1441.7171984799334,1272.6762128745577,1448.8372947991029,1394.5941721688478,1455.9925545828173,1401.4815456720999,1463.1831514901387,1466.7917558680037,1411.8764348915183,1474.035685948711,1418.8491589582018,1481.3153910621086,1484.9687144343325,1310.8564992607962,1492.3024136430768,1436.4319973339152,1499.6723312203039,1443.525992042265,1507.0786460348445,1510.7955085440444,1454.2327279382653,1518.2567565271738,1461.4146337269503,1525.7548527939734,1529.5177758673644,1411.2181226004768,1537.0714860523703,1479.5249572539333,1544.662501156914,1486.8317718035341,1552.291005415892,1556.1193738003676,1497.859709776415,1563.8044592229908,1505.2570727387592,1571.5274983777936,1575.4033091433876,{"$f":"GV196+GV197-GV198","v":1390.6876600657815},1583.1836306339437,1523.9107059715534,1591.0023761916236,1531.4367249576426,1598.8597355783704,1602.802955014381,1542.7955010697096,1610.7185929996822,1550.4147849209248,1618.6733233291297,1622.6654084176907,1432.4082898677561,1630.6791395529644,5513.7843240404382,7101.1739390686198,6835.3125823942846,7136.2439531314676,7153.8438558808602,6886.0105864411444,7189.1739867552578,6920.0179900303992,7224.6785997923571,7242.4966062376334,6393.3156671097595,7278.2645595380691,7005.7730945159728,7314.2091572406862,7040.3719598661191,7350.3312717254194,7368.4591715572933,7092.5909040343849,7404.8492063579215,7127.6185297313177,7441.4189577861334,7459.771504424768,6882.7998625468463,7496.6124963242182,7215.9462873514585,7533.6354319579114,7251.5831186621099,7570.8412098771896,7589.5129467040197,7305.3686311554229,7626.9946825486677,7341.4470856232665,7664.661526519727,7683.5646495575211,6782.6685912367584,7721.5108712139545,7432.4246759720127,7759.6444949166589,7469.1306122219794,7797.9664461735138,7817.1983351051485,7524.5296900900958,7855.8045230251373,7561.6904981919724,7894.6013723153274,7914.0715890442552,6986.1486489738672,7953.1561973503831,7655.3974162511822,7992.4338297641689,{"$f":"JH196+JH197-JH198","v":7693.2045305886495},8031.9054395587282,8051.714285158313,7750.2655807928077,8091.4786587159024,7788.5412131377407,8131.439413484798,8151.4937367155917,7195.7331084430934,8191.7508832709018,7885.0593387387262,8232.2068446571029,7924.0006665063183,8272.8626027454993,8293.2657137130718,7982.7735482166008,8334.2230184773853,8022.1974495318809,8375.3825958893503,8396.0385488170705,7746.6518827632999,8437.5034097690386,8121.6111189008952,8479.1730499968253,8161.720686501516,8521.0484808278725,8542.0636851244726,8222.2567546631071,8584.2497090317174,8262.8633730178462,8626.6440737660396,8647.9197052815907,7633.9532547472936,8690.6285120621178,8365.2594524679298,8733.5482414967373,8406.5723070965669,8776.6799352527159,8798.3255956782123,8468.9244573030064,8841.7772003026748,8510.7492742083887,8885.4433959790258,8907.3572964400464,7862.9718523897191,8951.3473674239904,8616.2172360419754,8995.5546887416476,8658.7694763094751,9039.9803333103082,9062.2753635485697,8722.9921910221055,9107.0305163117628,8766.0717524346492,9152.0066978584073,9174.578015333258,8098.8610079614182,9219.8877884467183,8874.7037531232454,9265.4213294039091,8918.5325605987673,9311.1797433096253,9334.143624455035,8984.6819567527782,{"$f":"LT196+LT197-LT198","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,{"$f":"OF196+OF197-OF198","v":9670.4635858255642},11009.028187534559,10596.860397431414,11063.397616683586,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR196+QR197-QR198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD196+TD197-TD198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP196+VP197-VP198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB196+YB197-YB198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN196+AAN197-AAN198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity IRR","%",{"$f":"IRR(K203:ABZ203,0.0001)","v":1.2096009181918888E-2},{"$f":"(1+F204)^months-1","v":0.15520895979482274},null,"%"]
[]
[null,null,null,"Debt Service",null,null,null,null,"EUR"]
[null,null,null,"PV of CFADS over Life","EUR"]
[]
[null,null,null,"CFADS for Loan Life",null,null,null,null,"EUR"]
[]
[null,null,null,"CFADS",null,null,null,null,null,null,{"$f":"K208","v":0},{"$f":"L208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Accumulated Default",null,null,null,null,null,null,{"$f":"K186","v":0},{"$f":"L186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Investment Account"]
[null,null,null,"Payments",null,null,null,{"$f":"SUM(K243:XFD243)","v":679999.99999999977},"EUR",null,{"$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,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash in Final Construction Period","Period",{"$f":"H6","v":18},{"$f":"LOOKUP(F247,246:246,244:244)","v":726148.5056019125}]
[]
[null,null,null,"Closing Balance","EUR",null,null,null,"EUR",null,{"$f":"SUM(K250:K252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4387.3270452008137,9001.4256933628476,13662.17375524962,18186.719961679388,22940.521783730634,27557.9857094781,32406.378177753541,37303.355185165012,41878.302628595811,46870.810546008688,51726.668596247,56817.705057624429,61771.982792082075,66963.170733906823,72205.768584076941,77311.465287033512,82656.707986992216,87864.961514493261,93314.536649698275,98817.645619155141,103801.51015254793,109408.61596653995,114878.5338363757,120594.27417591115,126172.76922920988,131998.92570552489,137881.70621608882,143627.17850681487,149623.11148493714,155481.70249180839,161592.64041576022,167762.53285544767,173401.44741999148,179686.17384903922,185833.49971823103,{"$f":"SUM(BW250:BW252)","v":192237.95565835974},198505.01201445714,205031.15306158073,211619.64088647658,218070.756099044,224783.93174157102,231359.76238152629,238199.65911962863,245104.45956992998,251466.56540081374,258498.10232052373,265392.39405567438,272555.83992888033,279582.10741952463,286879.608607943,294245.73697547521,301474.81533922721,308978.29378055222,316344.81901260983,323987.87904067663,331702.37144364527,339071.29512033571,346927.19449455483,354646.43125586695,362647.63271687966,370512.31266757898,378661.17211495317,386885.56318917579,394973.67551855714,403349.3400980428,411588.90073997894,420118.28807642829,428726.28489132778,436768.36484205379,445530.54739242379,454157.105560884,463079.26484703762,471866.0241238178,480950.74540161144,490118.56165395619,499151.34878608736,508485.69362185587,517685.27150039916,527188.83250092785,536778.86473726702,545791.54824350681,555551.52555745014,565177.44070372207,575113.49909058772,584915.81303140405,595030.78920419991,605237.15871469665,615310.29822648223,625699.93699012906,635956.70577037579,646532.56266028865,657203.51627729076,667285.87826805387,678144.0770121417,688870.36277732521,699922.31441603869,710842.77525523026,722091.59218250425,733440.90661382955,{"$f":"SUM(EI250:EI252)","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,{"$f":"SUM(GU250:GU252)","v":1719236.1371998815},1738435.0446784494,1758615.2012366797,1778693.1265488684,1799215.6172418417,1819637.2311326736,1840507.479516001,1861554.7206838084,1882503.1911502923,1903906.4998442172,1925212.4817849842,1946977.4947673799,1968926.5678713305,1990219.3647957249,2012534.4784218329,2034756.0131230808,2057447.2592167435,2080046.5017340244,2103119.8284812602,2126387.5403706138,2149565.6935870335,2173224.5986117749,2196795.6195141859,2220851.8995424742,2245110.3140942706,2268705.4129560301,2293366.2437089547,2317943.5315137063,2343017.5638013417,2368009.873312226,2393503.6304048514,2419210.8457022705,2444839.1585299307,2470976.0909158126,2497036.0508669252,2523609.4797337949,2550404.8637761972,2576828.5794012542,2604068.5632029301,2631236.5904936115,2658930.4653041679,2686554.4751613638,2714709.3951722803,2743098.7067565275,2771421.3897436527,2800282.7039997666,2829079.6028088676,2858420.3546648538,2888004.8151908596,2916915.0524739982,2946985.6390297674,2976997.5368488166,3007566.6022788198,3038079.3705738257,3069154.7601081524,3100487.4776775572,3131767.5943666105,3163618.6506312224,3195419.6320885597,3227797.1799700269,3260442.2712054471,3292409.5625251653,3325588.7911907621,3358724.4766006568,{"$f":"SUM(JG250:JG252)","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,{"$f":"SUM(LS250:LS252)","v":6221380.295344363},6278428.0541984225,6335561.719049952,6393530.6486216402,6451966.9780812217,6510120.1497234274,6569496.4439186342,6628972.1330581084,6689305.9573547086,6749744.7572082356,6811051.0589596843,6872850.7355105998,6934763.9687279975,6997559.0004473422,7060473.4374978682,7124279.3562860163,7188598.0947718937,7252268.4080386274,7317615.8534095157,7383097.7778279763,7449495.9296771279,7516034.802417188,7583500.0479267901,7651506.5669554695,7719663.4004153954,7788762.0929292096,7858017.6370209977,7928225.5308522256,7998996.0139726102,8069133.2675717846,8141032.8811653163,8213106.1896115169,8286158.6633011932,8359391.8021198725,8433615.1012051851,8508432.1841288731,8583440.6409433316,8659456.0426520817,8735670.1137427855,8812902.5016716961,8890752.0397036243,8967987.323187843,9047076.1002615094,9126382.3389939275,9206735.9692990668,9287314.8337338734,9368953.0122457072,9451242.5393672884,9533769.2374222483,9617373.4514474571,9701222.9669199027,9786162.3323437031,9871778.6599934176,9957228.346734643,10044207.889428347,10131453.696710996,10219820.920331547,10308463.064543195,10398239.560612252,10488730.535548104,10579509.720324235,10671443.006867684,10763673.553337339,10857071.586408308,{"$f":"SUM(OE250:OE252)","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,{"$f":"SUM(QQ250:QQ252)","v":11333531.341530109},11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,{"$f":"SUM(TC250:TC252)","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,{"$f":"SUM(VO250:VO252)","v":11333531.341530109},11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,{"$f":"SUM(YA250:YA252)","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,{"$f":"SUM(AAM250:AAM252)","v":11333531.341530109},11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109]
[null," ",null,"Cash accumulated in final period","EUR",{"$f":"H7","v":360},{"$f":"LOOKUP(F256,8:8,253:253)","v":11333531.341530109}]
[]
[null,null,"MIRR",null,"% p.a.",null,{"$f":"MIRR(K72:IZ72,F251,F251)","v":6.791765011876727E-3}]
[null,null,null,"NPV of cashflow at the risk free rate","EUR",{"$f":"G267","v":2.8708987190766422E-3}]
[null,null,null,"Annualised premium earned","% p.p.",null,{"$f":"PMT(F268,F256,-G270)","v":8.6506598069529183E-4}]
[]
[null,null,null,"Fees from Debt Schedule",null,null,null,null,null,null,{"$f":"K175","v":0},{"$f":"L175","v":0},0,0,0,0,0,0,0,0,0,11319.658639250505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Fees --> Uses of Funds",null,null,null,null,null,null,7072.9279757250106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Paste Block",null,null,null,null,null,null,{"$f":"SUM(K286:K289)","v":7072.9279757250106},{"$f":"SUM(L286:L289)","v":210.86114124780391},403.42343762446473,596.49923345813011,790.08989808068509,984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX286:BX289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ286:EJ289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV286:GV289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH286:JH289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT286:LT289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF286:OF289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR286:QR289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD286:TD289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP286:VP289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB286:YB289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN286:AAN289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Difference",null,null,null,{"$f":"SUM(K292:XFD292)","v":17420.666477180355},null,null,{"$f":"K283-K290","v":-7072.9279757250106},{"$f":"L283-L290","v":-210.86114124780391},-403.42343762446473,-596.49923345813011,-790.08989808068509,-984.19680447556686,0,0,0,0,0,11319.658639250505,130.92649707304719,232.01637513931604,333.37582621376163,435.00556915773905,536.90632474956703,639.07881568964001,741.52376660555319,844.2419040572421,947.23395654213539,1050.5006545003218,1154.0427303197303,1257.8609183413234,1361.9559548643076,1466.3285781513532,1570.9795284338309,1675.9095479170619,1781.1193807855811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX283-BX290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ283-EJ290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV283-GV290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH283-JH290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT283-LT290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF283-OF290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR283-QR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD283-TD290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP283-VP290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB283-YB290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN283-AAN290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"UDF"]
[null,null,"Construction Switch",null,null,null,null,null,null,null,{"$f":"K6","v":0},{"$f":"L6","v":0},0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"GV6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"LT6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"QR6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"VP6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"AAN6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Financial Close Switch",null,null,null,null,null,null,null,{"$f":"K174","v":0},{"$f":"L174","v":0},0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital Expenditures",null,null,null,null,null,null,null,{"$f":"K146","v":0},{"$f":"L146","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,{"$f":"BX146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Periodic Interest Rate",null,null,null,null,null,null,null,{"$f":"K169","v":3.3333333333333335E-3},{"$f":"L169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BX169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EJ169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GV169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JH169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LT169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OF169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QR169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TD169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VP169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YB169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAN169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,"Debt to Capital",null,null,null,null,null,null,null,{"$f":"F153","v":0.8}]
[null,null,"Up-Front Fee",null,null,null,null,null,null,null,{"$f":"'Project 2 - Wind '!F175","v":0.02}]
[]
[null,null,"IDC from UDF",null,null,null,{"$f":"InputC!F86","v":true},{"$f":"circ_method","v":3},null,null,{"$f":"IF($G$302,idc_calc(K295:ABZ295,K296:ABZ296,K297:ABZ297,K298:ABZ298,K299,K300))","v":0},0,0,0,0,0,0,0,0,0,0,11319.658624614913,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fees from UDF",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,130.92649707304719,232.01637513931604,333.37582621376163,435.00556915773905,536.90632474956703,639.07881568964001,741.52376660555319,844.2419040572421,947.23395654213539,1050.5006545003218,1154.0427303197303,1257.8609183413234,1361.9559548643076,1466.3285781513532,1570.9795284338309,1675.9095479170619,1781.1193807855811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Project 3 - BESS","index":12,"n_rows":303,"n_cols":754,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[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",{"$f":"INDEX(InputC!I57:AD57,E1)","v":0}]
[null,null,null,"Total Nominal O&M Cost",null,null,null,{"$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,{"$f":"AAN66*AAN51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre tax IRR","%",{"$f":"IRR(K72:ABZ72,0.001)","v":6.7537282286649347E-3},{"$f":"(1+F73)^(months/$F$5)-1","v":8.412400008004739E-2},null,"%"]
[null,null,null,"Adjusted Investment for Construction Funding"]
[]
[]
[null,null,null,"Gross Investment",null,null,null,null,"EUR",null,{"$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,{"$f":"AAO82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.a.",null,{"$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,{"$f":"IF(AAL90,AAM86/AAL90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighting",null,null,null,{"$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$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT with Economic Depreciation",null,null,null,{"$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,{"$f":"AAN70-AAN101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Debt Sizing"]
[null,null,"Debt Flags"]
[null,null,null,"Month Number",null,null,null,null,"Month",null,{"$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,{"$f":"MONTH(AAM4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,"Add: Adjustment for Period Pre-COD","Date",{"$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$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Target Debt Service over Debt Repayment",null,null,null,{"$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,"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,{"$f":"AAL126*(1+AAM125*AAM110)","v":1.614784923245564},1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564]
[]
[]
[null,null,null,"Debt to Capital Applied","%",null,{"$f":"F133","v":0.8}]
[null,null,null,"DSCR Applied in Repayment","x",null,{"$f":"G140","v":1.4}]
[null,null,"Circular Method",null,"Code",{"$f":"InputC!F83","v":3}]
[null,null,null,"Capital Expenditures",null,null,null,{"$f":"SUM(K146:XFD146)","v":280000},"EUR",null,{"$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,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Sources",null,null,null,{"$f":"SUM(K155:XFD155)","v":287310.79000069527},"EUR",null,{"$f":"SUM(K153:K154)","v":0},{"$f":"SUM(L153:L154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39596.972634806203,35105.591927026151,35199.206838831553,35293.071390401768,35387.186247442842,35481.552077436019,35576.169549642516,35671.039335108231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX153:BX154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ153:EJ154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV153:GV154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH153:JH154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT153:LT154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF153:OF154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR153:QR154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD153:TD154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP153:VP154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB153:YB154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN153:AAN154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS over Debt Repayment",null,null,null,null,"EUR",null,{"$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":"K160/$F$161","v":0},{"$f":"L160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2047.7150251004807,2116.2116944231648,2111.6891810325615,1961.9500412580333,2102.667352582755,2025.8310167967568,2093.6763482850024,2017.1295272372454,2084.7160401850806,2080.2473573461962,2004.1327419280556,2071.3328546086345,1995.5050046876047,2062.448730139929,2058.0180202410811,1840.6650994830986,2049.1792263255625,1974.0635197246322,2040.3704955223868,1965.537748868916,2031.5917025389349,2027.2134936952848,1952.8031668254462,2018.4793734738701,1944.3493189601841,2009.774879749943,2005.4337041296046,1792.9663935236897,1996.7734182182614,1923.3393811379758,1988.142450187587,{"$f":"BX160/$F$161","v":1914.9849652423773},1979.5406773421978,1975.2507008884047,1902.5060693004743,1966.6924917000565,1894.2217849115086,1958.1631728215868,1953.9093093541346,1746.2173543752226,1945.4230988041725,1873.6326451036118,1936.9654763284716,1865.4453106049216,1928.5363217658858,1924.3323825155421,1853.2157181799514,1915.9457054307568,1845.0967606291808,1907.5871976739782,1903.4184701802253,1766.6816439665092,1895.1019939598796,1824.9178912644975,1886.81339105798,1816.8934525863883,1878.5525437859403,1874.4324918445484,1804.9069123974132,1866.2130582392833,1796.949132133311,1858.0210878158393,1853.9353649459465,1655.4732192337656,1845.7843714062458,1777.1702217941477,1837.6605511129815,1769.3045791997495,1829.563788789754,1825.5255184514233,1757.5549680626068,1817.469127806351,1749.7543004917079,1809.4395086703339,1805.4347028102366,1611.4318029635979,1797.4450275036572,1730.3652486252781,1789.4818396962353,1722.6543861148161,1781.5450264646461,1777.5864751319837,1711.13570580245,1769.6890128779842,1703.4881692054391,1761.8176445790289,1757.8917107798243,1568.2473892133025,1750.0592743247234,1684.4790809460958,1742.2526535946756,1676.9190641985065,1734.4717379615583,1730.5908850881874,1665.6254383669325,{"$f":"EJ160/$F$161","v":1722.8483204969775},1658.1271318582742,1715.1311860783017,1711.2821210080397,1586.4117729922118,1703.6029269977651,1639.4883129578129,1695.9488905674,1632.075287315284,1688.3199033273572,1684.514769382534,1621.0009584936092,1676.9231535013355,1613.6480600236639,1669.356317441652,1665.5821583589961,1484.3619919060825,1658.052291314596,1595.3700118870884,1650.5469369968739,1588.1002003814797,1643.0659891992843,1639.3346346540691,1577.2395270244347,1631.8900982832708,1570.0282914230334,1624.4697044815059,1620.7685282307336,1443.6183127509548,1613.3841515962185,1552.1017062472363,1606.0236557970024,1544.9714076673777,1598.6869367552395,1595.0274610897054,1534.3188612688405,1587.7262128024665,1527.2456183293161,1580.4484826042583,1576.8184046310844,1403.6462230893444,1569.5757588102101,1509.6613743421767,1562.3563745718691,1502.6669613410429,1555.1601499136964,1551.5706906446651,1492.2171236070797,1544.4090148474511,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"K164+K165-K166","v":0},{"$f":"L164+L165-L166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31677.578107844965,59762.051649465888,87921.417120531129,116155.87423285254,144465.62323080681,172850.86489275564,201311.80053246964,229848.63200055622,228567.07908212426,227212.75765130817,225858.44432911329,224649.35576895231,223295.51960226608,222014.00698414355,220660.37732580569,219378.78238965446,218025.32895743489,216671.83269661348,215389.93939700746,214036.57300705553,212754.52324572476,211401.25625973725,210047.90909369529,208907.40369119117,207554.58247716958,206272.36756570218,204919.57162873214,203637.09911862566,202284.29774648213,200931.36524527511,199648.3332959339,198295.3483667798,197011.98354237556,195658.91527443353,194305.67795455203,193160.39715421016,191807.49172650595,190523.51065112298,189170.44656977247,{"$f":"BX164+BX165-BX166","v":187886.02975976266},186532.77584828634,185179.30106689222,183894.0593344814,182540.34704056295,181254.59307911998,179900.61188322879,178546.37128015209,177395.3084967107,176041.20309289556,174754.37445810161,173399.92356330014,172112.47799790622,170757.64993613336,169402.5097200716,168113.96903429189,166758.40322564211,165469.16780909841,164113.14450412142,162756.76984895492,161532.61077115161,160175.95081309558,158884.95275787474,157527.75587600967,156235.95494300997,154878.18891570074,153520.0170535752,152226.84353135637,150868.05328488827,149573.99766370459,148214.55656810111,146854.66972504882,145688.71207156521,144328.55674039753,143032.48170773804,141671.59609565086,140374.53017010327,139012.88148188053,137650.73223503536,136352.01304108955,134989.05062342016,133689.25982500651,132325.45118241952,130961.10131688401,129786.20651831003,128421.38217920075,127119.08820450614,125753.33665882493,124449.86006157286,123083.14790198013,121715.83858652142,120410.42234267405,119042.10140427164,117735.42023974711,116366.05399596723,114996.04913184063,113811.12190640013,112440.43303843008,111130.75540094542,109758.93859868722,108447.882663151,107074.90386739995,105701.22932853643,104387.94132126462,{"$f":"EJ164+EJ165-EJ166","v":103013.05280517186},101698.30251599749,100322.16567163919,98945.290769536616,97688.696632442865,96310.722694219905,94992.270123576163,93612.962133420689,92292.930053216813,90912.253250066846,89530.779324851203,88208.214297440427,86825.318524930553,85501.088193323318,84116.735503192744,82731.542463177728,81522.952279482241,80136.643162432592,78808.395294420276,77420.543008404798,76090.511284717999,74701.080333134436,73310.749299590811,71977.878936898342,70585.915101738065,69251.173193987488,67857.540733485934,66462.964007700153,65240.888908308196,63844.974386406335,62505.689261447122,61108.017903188273,59766.73988853152,58367.275418071382,56966.805541708578,55622.376032245433,54220.057739550452,52873.545647019637,51469.342316572111,50064.088386329597,48827.322457861352,47420.504440577344,46068.911414370428,44660.118077846462,43306.318176764908,41895.512420773761,40483.593438198339,39126.321626051918,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,{"$f":"GV164+GV165-GV166","v":37712.333683291305},37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,{"$f":"JH164+JH165-JH166","v":37712.333683291305},37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,{"$f":"LT164+LT165-LT166","v":37712.333683291305},37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,{"$f":"OF164+OF165-OF166","v":37712.333683291305},37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,{"$f":"QR164+QR165-QR166","v":37712.333683291305},37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,{"$f":"TD164+TD165-TD166","v":37712.333683291305},37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,{"$f":"VP164+VP165-VP166","v":37712.333683291305},37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,{"$f":"YB164+YB165-YB166","v":37712.333683291305},37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,{"$f":"AAN164+AAN165-AAN166","v":37712.333683291305},37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305,37712.333683291305]
[null,null,null,"Interest Cost",null,null,null,{"$f":"SUM(K170:XFD170)","v":138803.01760702574},"EUR",null,{"$f":"K169*K164","v":0},{"$f":"L169*L164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,105.59192702614989,199.20683883155297,293.07139040177043,387.18624744284182,481.55207743602273,576.16954964251886,671.03933510823219,766.16210666852078,761.8902636070809,757.37585883769395,752.86148109704436,748.8311858965078,744.31839867422036,740.04668994714518,735.53459108601896,731.26260796551492,726.75109652478307,722.23944232204497,717.96646465669153,713.45524335685184,709.18174415241594,704.67085419912416,700.15969697898436,696.35801230397055,691.84860825723194,687.5745585523407,683.06523876244046,678.79033039541889,674.2809924882738,669.77121748425043,665.49444431977975,660.98449455593266,656.70661180791853,652.19638424811183,647.68559318184009,643.86799051403398,639.35830575501984,635.0783688370766,{"$f":"BX169*BX164","v":630.5681552325749},626.28676586587562,621.7759194942879,617.26433688964073,612.98019778160472,608.4678234685432,604.18197693039997,599.66870627742935,595.15457093384032,591.31769498903566,586.80401030965197,582.51458152700536,577.99974521100046,573.70825999302076,569.19216645377787,564.67503240023871,560.37989678097301,555.86134408547377,551.56389269699469,547.04381501373814,542.52256616318311,538.4420359038387,533.91983604365191,529.61650919291583,525.09251958669893,520.78651647669994,516.26062971900251,511.73339017858405,507.42281177118792,502.89351094962763,498.57999221234866,494.0485218936704,489.51556575016275,485.62904023855072,481.09518913465848,476.77493902579351,472.2386536521696,467.91510056701094,463.37627160626846,458.83577411678459,454.50671013696518,449.96350207806722,445.63086608335504,441.08483727473174,436.5370043896134,432.62068839436682,428.07127393066918,423.73029401502049,419.17778886274982,414.83286687190957,410.27715967326714,405.71946195507144,401.36807447558022,396.80700468090549,392.45140079915706,387.88684665322415,383.32016377280212,379.37040635466713,374.80144346143362,370.43585133648475,365.86312866229076,361.49294221050337,356.91634622466648,352.33743109512147,{"$f":"EJ169*EJ164","v":347.95980440421539},343.3768426839062,338.99434171999167,334.40721890546399,329.81763589845542,325.62898877480956,321.0357423140664,316.64090041192054,312.0432071114023,307.64310017738939,303.04084416688949,298.43593108283739,294.02738099146814,289.41772841643518,285.00362731107776,280.38911834397584,275.77180821059244,271.74317426494082,267.1221438747753,262.69465098140091,258.06847669468266,253.63503761572667,249.00360111044813,244.36916433196939,239.9262631229945,235.28638367246023,230.83724397995832,226.19180244495314,221.54321335900053,217.46962969436066,212.81658128802113,208.35229753815707,203.6933930106276,199.22246629510508,194.55758472690462,189.88935180569527,185.40792010748478,180.73352579850152,176.24515215673213,171.5644743885737,166.88029462109867,162.75774152620451,158.06834813525782,153.56303804790144,148.86706025948823,144.35439392254969,139.65170806924587,134.94531146066115,130.42107208683973,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,{"$f":"GV169*GV164","v":125.70777894430435},125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,{"$f":"JH169*JH164","v":125.70777894430435},125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,{"$f":"LT169*LT164","v":125.70777894430435},125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,{"$f":"OF169*OF164","v":125.70777894430435},125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,{"$f":"QR169*QR164","v":125.70777894430435},125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,{"$f":"TD169*TD164","v":125.70777894430435},125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,{"$f":"VP169*VP164","v":125.70777894430435},125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,{"$f":"YB169*YB164","v":125.70777894430435},125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,{"$f":"AAN169*AAN164","v":125.70777894430435},125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435]
[null,null,null,"Up Front Fee","%",{"$f":"INDEX(InputC!I74:AD74,$E$1)","v":0.02},{"$f":"G133","v":229848.63200055622},{"$f":"SUM(K175:XFD175)","v":4596.972640011124},null,null,{"$f":"K174*$F$175*$G$175","v":0},{"$f":"L174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,{"$f":"V174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,4596.972640011124,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PV of Debt Service =Debt",null,{"$f":"NPV(H125,K179:IZ179)","v":206494.23158449633},null,null,"EUR"]
[null,null,null,"Add: Defaulted Debt",null,null,null,null,"EUR",null,{"$f":"K197","v":0},{"$f":"L197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,{"$f":"LT197","v":125.70777894430435},125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,{"$f":"OF197","v":125.70777894430435},125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,{"$f":"QR197","v":125.70777894430435},125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,{"$f":"TD197","v":125.70777894430435},125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,{"$f":"VP197","v":125.70777894430435},125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,{"$f":"YB197","v":125.70777894430435},125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,{"$f":"AAN197","v":125.70777894430435},125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435,125.70777894430435]
[null,null,null,"Default at Maturity",null,{"$f":"_xlfn.XLOOKUP(H7,8:8,186:186,0,-1)","v":0},null,null,"EUR"]
[]
[null,null,null,"Cash Flow After Debt Service",null,null,null,null,"EUR",null,{"$f":"K193-K194-K195","v":0},{"$f":"L193-L194-L195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,819.08601004019238,846.48467776926555,844.67567241302459,784.78001650321312,841.06694103310156,810.33240671870249,837.47053931400069,806.85181089489788,833.88641607403179,832.09894293847856,801.65309677122195,828.5331418434539,798.20200187504133,824.9794920559716,823.20720809643217,736.26603979323932,819.67169053022508,789.62540788985257,816.14819820895468,786.2150995475663,812.63668101557369,810.88539747811365,781.12126673017838,807.39174938954784,777.73972758407353,803.90995189997693,802.17348165184171,717.18655740947588,798.70936728730476,769.33575245518978,795.25698007503456,{"$f":"BX193-BX194-BX195","v":765.99398609695072},791.81627093687894,790.10028035536197,761.00242772018964,786.67699668002251,757.68871396460327,783.2652691286346,781.56372374165358,698.48694175008904,778.16923952166871,749.45305804144482,774.78619053138846,746.17812424196836,771.41452870635385,769.73295300621658,741.28628727198043,766.37828217230253,738.03870425167202,763.03487906959117,761.36738807209008,706.67265758660369,758.04079758395164,729.96715650579881,754.7253564231919,726.75738103455524,751.42101751437599,749.77299673781931,721.96276495896518,746.48522329571324,718.77965285332425,743.20843512633519,741.57414597837828,662.18928769350623,738.31374856249818,710.86808871765902,735.0642204451924,707.72183167989965,731.82551551590154,730.2102073805695,703.02198722504272,726.98765112254023,699.90172019668307,723.77580346813329,722.17388112409435,644.57272118543915,718.97801100146285,692.14609945011125,715.79273587849389,689.06175444592645,712.61801058585843,711.03459005279319,684.45428232097993,707.87560515119367,681.39526768217547,704.72705783161132,703.15668431192944,627.29895568532083,700.02370972988911,673.79163237843818,696.90106143787011,670.7676256794025,693.78869518462329,692.23635403527487,666.25017534677272,{"$f":"EJ193-EJ194-EJ195","v":689.13932819879074},663.25085274330945,686.05247443132066,684.51284840321568,634.56470919688445,681.44117079910598,655.79532518312499,678.37955622695995,652.83011492611354,675.3279613309428,673.80590775301357,648.40038339744342,670.76926140053411,645.45922400946552,667.74252697666066,666.23286334359818,593.744796762433,663.22091652583822,638.14800475483526,660.21877479874934,635.24008015259187,657.22639567971373,655.73385386162772,630.89581080977359,652.75603931330829,628.01131656921325,649.78788179260255,648.30741129229341,577.4473251003817,645.35366063848733,620.84068249889447,642.40946231880071,617.98856306695097,639.4747747020956,638.01098443588216,613.72754450753609,635.09048512098639,610.89824733172645,632.17939304170318,630.72736185243366,561.45848923573749,627.83030352408377,603.86454973687069,624.94254982874759,601.06678453641712,622.06405996547846,620.62827625786599,596.88684944283182,617.76360593898016,1953.6818077493742,2026.4705642130668,2021.4854069558735,1861.8279435290931,2011.5389675628555,1929.530627265812,2001.6242446823592,1919.9237114029215,1991.7410983437651,1986.8113227640999,1905.5702955148711,1976.9752798103702,1896.0391266988418,1967.170465502594,1962.2797258382273,{"$f":"GV193-GV194-GV195","v":1730.6026173548464},1952.5214952339254,1872.3424382690207,1942.7941482558406,1862.9159055452874,1933.0975476945607,1928.2607345662984,1848.8315580292763,1918.6099973537582,1839.4787677625909,1908.9896655136756,1904.1908592061072,1677.7140382637342,1894.6158812559595,1816.2245435990621,1885.07097043719,1806.9736105964159,1875.5559922315636,1870.8096859425928,1793.1511857886237,1861.3393554009531,1783.9720298391769,1851.8986231056826,1847.1893147271155,1625.795279137149,1837.7927305996814,1761.1484772753156,1828.4254130836443,1752.06845391721,1819.0872302833375,1814.4290233019585,1738.5009454130989,1805.1342962121289,1729.4907718882905,1795.8683759783273,1791.2461776667992,1645.4237538572229,1782.0232233553088,1707.0863273660468,1772.8287507019229,1698.1726145268253,1763.6626303663186,1759.0901620135776,1684.8531516103617,1749.9663285585925,1676.0073985866431,1740.8705259016945,1736.3330961438044,1524.7626228666609,1727.2791000378077,1654.0107217654052,1718.2528158033651,1645.2588089277529,1709.2541165896293,1704.7650718364118,1632.18065307238,1695.8075132017218,1623.4948462723908,1686.8772242443395,1682.4222666824785,1475.5976717927267,1673.5326471883379,1601.894814255935,1664.6699845540268,{"$f":"JH193-JH194-JH195","v":1593.3002772152186},1655.8341543536167,1651.4262626418893,1580.4568186547981,1642.6304486637894,1571.9265691708931,1633.8611577920481,1629.486420055518,1427.3004068674161,1620.7566832645416,1550.712270849473,1612.0531627123962,1542.2707694637979,1603.375736334802,1599.0467704223911,1529.6555238317578,1590.4082572833875,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,{"$f":"LT193-LT194-LT195","v":-125.70777894430435},-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,{"$f":"OF193-OF194-OF195","v":-125.70777894430435},-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,{"$f":"QR193-QR194-QR195","v":-125.70777894430435},-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,{"$f":"TD193-TD194-TD195","v":-125.70777894430435},-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,{"$f":"VP193-VP194-VP195","v":-125.70777894430435},-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,{"$f":"YB193-YB194-YB195","v":-125.70777894430435},-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,{"$f":"AAN193-AAN194-AAN195","v":-125.70777894430435},-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435,-125.70777894430435]
[null,null,null,"Dividends",null,null,null,null,"EUR",null,{"$f":"K196+K197-K198","v":0},{"$f":"L196+L197-L198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,819.08601004019238,846.48467776926555,844.67567241302459,784.78001650321312,841.06694103310156,810.33240671870249,837.47053931400069,806.85181089489788,833.88641607403179,832.09894293847856,801.65309677122195,828.5331418434539,798.20200187504133,824.9794920559716,823.20720809643217,736.26603979323932,819.67169053022508,789.62540788985257,816.14819820895468,786.2150995475663,812.63668101557369,810.88539747811365,781.12126673017838,807.39174938954784,777.73972758407353,803.90995189997693,802.17348165184171,717.18655740947588,798.70936728730476,769.33575245518978,795.25698007503456,{"$f":"BX196+BX197-BX198","v":765.99398609695072},791.81627093687894,790.10028035536197,761.00242772018964,786.67699668002251,757.68871396460327,783.2652691286346,781.56372374165358,698.48694175008904,778.16923952166871,749.45305804144482,774.78619053138846,746.17812424196836,771.41452870635385,769.73295300621658,741.28628727198043,766.37828217230253,738.03870425167202,763.03487906959117,761.36738807209008,706.67265758660369,758.04079758395164,729.96715650579881,754.7253564231919,726.75738103455524,751.42101751437599,749.77299673781931,721.96276495896518,746.48522329571324,718.77965285332425,743.20843512633519,741.57414597837828,662.18928769350623,738.31374856249818,710.86808871765902,735.0642204451924,707.72183167989965,731.82551551590154,730.2102073805695,703.02198722504272,726.98765112254023,699.90172019668307,723.77580346813329,722.17388112409435,644.57272118543915,718.97801100146285,692.14609945011125,715.79273587849389,689.06175444592645,712.61801058585843,711.03459005279319,684.45428232097993,707.87560515119367,681.39526768217547,704.72705783161132,703.15668431192944,627.29895568532083,700.02370972988911,673.79163237843818,696.90106143787011,670.7676256794025,693.78869518462329,692.23635403527487,666.25017534677272,{"$f":"EJ196+EJ197-EJ198","v":689.13932819879074},663.25085274330945,686.05247443132066,684.51284840321568,634.56470919688445,681.44117079910598,655.79532518312499,678.37955622695995,652.83011492611354,675.3279613309428,673.80590775301357,648.40038339744342,670.76926140053411,645.45922400946552,667.74252697666066,666.23286334359818,593.744796762433,663.22091652583822,638.14800475483526,660.21877479874934,635.24008015259187,657.22639567971373,655.73385386162772,630.89581080977359,652.75603931330829,628.01131656921325,649.78788179260255,648.30741129229341,577.4473251003817,645.35366063848733,620.84068249889447,642.40946231880071,617.98856306695097,639.4747747020956,638.01098443588216,613.72754450753609,635.09048512098639,610.89824733172645,632.17939304170318,630.72736185243366,561.45848923573749,627.83030352408377,603.86454973687069,624.94254982874759,601.06678453641712,622.06405996547846,620.62827625786599,596.88684944283182,617.76360593898016,1953.6818077493742,2026.4705642130668,2021.4854069558735,1861.8279435290931,2011.5389675628555,1929.530627265812,2001.6242446823592,1919.9237114029215,1991.7410983437651,1986.8113227640999,1905.5702955148711,1976.9752798103702,1896.0391266988418,1967.170465502594,1962.2797258382273,{"$f":"GV196+GV197-GV198","v":1730.6026173548464},1952.5214952339254,1872.3424382690207,1942.7941482558406,1862.9159055452874,1933.0975476945607,1928.2607345662984,1848.8315580292763,1918.6099973537582,1839.4787677625909,1908.9896655136756,1904.1908592061072,1677.7140382637342,1894.6158812559595,1816.2245435990621,1885.07097043719,1806.9736105964159,1875.5559922315636,1870.8096859425928,1793.1511857886237,1861.3393554009531,1783.9720298391769,1851.8986231056826,1847.1893147271155,1625.795279137149,1837.7927305996814,1761.1484772753156,1828.4254130836443,1752.06845391721,1819.0872302833375,1814.4290233019585,1738.5009454130989,1805.1342962121289,1729.4907718882905,1795.8683759783273,1791.2461776667992,1645.4237538572229,1782.0232233553088,1707.0863273660468,1772.8287507019229,1698.1726145268253,1763.6626303663186,1759.0901620135776,1684.8531516103617,1749.9663285585925,1676.0073985866431,1740.8705259016945,1736.3330961438044,1524.7626228666609,1727.2791000378077,1654.0107217654052,1718.2528158033651,1645.2588089277529,1709.2541165896293,1704.7650718364118,1632.18065307238,1695.8075132017218,1623.4948462723908,1686.8772242443395,1682.4222666824785,1475.5976717927267,1673.5326471883379,1601.894814255935,1664.6699845540268,{"$f":"JH196+JH197-JH198","v":1593.3002772152186},1655.8341543536167,1651.4262626418893,1580.4568186547981,1642.6304486637894,1571.9265691708931,1633.8611577920481,1629.486420055518,1427.3004068674161,1620.7566832645416,1550.712270849473,1612.0531627123962,1542.2707694637979,1603.375736334802,1599.0467704223911,1529.6555238317578,1590.4082572833875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT196+LT197-LT198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF196+OF197-OF198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR196+QR197-QR198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD196+TD197-TD198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP196+VP197-VP198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB196+YB197-YB198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN196+AAN197-AAN198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity IRR","%",{"$f":"IRR(K203:ABZ203,0.0001)","v":1.3751994833693493E-2},{"$f":"(1+F204)^months-1","v":0.17809594663353834},null,"%"]
[]
[null,null,null,"Debt Service",null,null,null,null,"EUR"]
[null,null,null,"PV of CFADS over Life","EUR"]
[]
[null,null,null,"CFADS for Loan Life",null,null,null,null,"EUR"]
[]
[null,null,null,"CFADS",null,null,null,null,null,null,{"$f":"K208","v":0},{"$f":"L208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Accumulated Default",null,null,null,null,null,null,{"$f":"K186","v":0},{"$f":"L186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Investment Account"]
[null,null,null,"Payments",null,null,null,{"$f":"SUM(K243:XFD243)","v":280000},"EUR",null,{"$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,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash in Final Construction Period","Period",{"$f":"H6","v":8},{"$f":"LOOKUP(F247,246:246,244:244)","v":286708.8136709634}]
[]
[null,null,null,"Closing Balance","EUR",null,null,null,"EUR",null,{"$f":"SUM(K250:K252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2866.8010351406729,5848.8590024100986,8844.7254600057422,11651.190389781021,14673.613656829892,17608.878679116006,20658.951147725289,23622.457427398436,26700.599541215404,29793.274434343861,32800.275951614727,35921.666097669236,38957.978274576388,42108.51809437701,45274.132810035764,48156.833138099566,51350.922218323241,54461.421318891596,57685.757651157553,60827.104429414583,64082.142545221977,67353.034811456368,70541.843337504382,73844.134899018361,77064.947163951467,80399.107704703143,83749.708613749317,86825.484335889618,90207.362845921976,93509.273992401068,{"$f":"SUM(BW250:BW252)","v":96924.209646068135},100259.78836813515,103708.27267931607,107174.04114930022,110561.37399341101,114061.44495433036,117483.69545379684,121018.57684614125,124571.37645787568,127857.4019756682,131444.50845896086,134955.33464938818,138578.53796947855,142126.08318809702,145785.91497862627,149464.57876348094,153068.52391371332,156784.6311121925,160426.64736603657,164180.74741972622,167954.36542643045,171562.03786689154,175373.86403654426,179113.17650042821,182964.39696416614,186743.73961040465,190634.92963743821,194546.63163168251,198387.41638688146,202339.96936268045,206222.24731053901,210216.24584652111,214231.49875114305,217996.0225786551,222052.40659005,226040.12650719201,230139.46486195279,234170.79067320045,238313.7058568045,242478.94758515936,246577.16145360988,250786.93336839208,254930.33618035089,259185.28170029362,263463.35723770171,267498.72167484584,271821.75838105817,276080.08001187706,280449.92441720009,284755.72312902421,289173.04893164511,293614.66618036863,297993.24982782447,302483.3798691674,306911.15384737944,311450.49307322124,316014.9934552132,320344.81918209168,324958.42401436297,329511.37560909579,334175.95960324572,338780.57990483724,343496.8723038102,348239.58406587003,{"$f":"SUM(EI250:EI252)","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,{"$f":"SUM(GU250:GU252)","v":719623.68252872746},726340.13570373668,733323.86885602959,740274.5891870897,747342.70450424601,754378.67770863278,761532.35160601535,768729.50265960919,775895.83213890251,783180.33949922048,790434.9132129387,797807.99324368523,805226.07024686004,812467.77010515123,819975.28027919109,827455.10279896343,835054.28843407123,842626.69954387681,850318.83504198887,858058.17482646427,865772.1255083594,873606.36228634173,881416.14204483968,889346.5935266189,897325.89581405802,905137.69410501095,913214.24861006066,921268.70571593719,929444.83737194445,937599.83143995178,945876.92089796683,954205.25336172432,962513.90504165122,970945.30444776989,979358.00370974105,987893.8976602871,996482.81852045236,1004983.9241940751,1013679.0434945587,1022357.9503717243,1031161.2146505961,1039949.2776477574,1048862.1828498975,1057830.7109231479,1066785.572987213,1075866.0269329322,1084933.8488668217,1094127.7755329937,1103379.2580514655,1112481.652095302,1121848.0377119118,1131204.4129731888,1140688.2207442238,1150163.0855686415,1159765.9363627487,1169429.1531565865,1179085.0482717005,1188869.783538356,1198648.2895808625,1208556.2193736343,1218526.6096739734,1228357.5126858449,1238452.7459202965,1248544.5217834862,{"$f":"SUM(JG250:JG252)","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,{"$f":"SUM(LS250:LS252)","v":1442182.4969671068},1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,{"$f":"SUM(OE250:OE252)","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,{"$f":"SUM(QQ250:QQ252)","v":1442182.4969671068},1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,{"$f":"SUM(TC250:TC252)","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,{"$f":"SUM(VO250:VO252)","v":1442182.4969671068},1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,{"$f":"SUM(YA250:YA252)","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,{"$f":"SUM(AAM250:AAM252)","v":1442182.4969671068},1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068]
[null," ",null,"Cash accumulated in final period","EUR",{"$f":"H7","v":240},{"$f":"LOOKUP(F256,8:8,253:253)","v":1442182.4969671068}]
[]
[null,null,"MIRR",null,"% p.a.",null,{"$f":"MIRR(K72:IZ72,F251,F251)","v":6.6259315035301913E-3}]
[null,null,null,"NPV of cashflow at the risk free rate","EUR",{"$f":"G267","v":2.8708987190766422E-3}]
[null,null,null,"Annualised premium earned","% p.p.",null,{"$f":"PMT(F268,F256,-G270)","v":1.1960811585659226E-3}]
[]
[null,null,null,"Fees from Debt Schedule",null,null,null,null,null,null,{"$f":"K175","v":0},{"$f":"L175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4596.972640011124,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Fees --> Uses of Funds",null,null,null,null,null,null,7072.9279757250106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Paste Block",null,null,null,null,null,null,{"$f":"SUM(K286:K289)","v":7072.9279757250106},{"$f":"SUM(L286:L289)","v":210.86114124780391},403.42343762446473,596.49923345813011,790.08989808068509,984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX286:BX289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ286:EJ289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV286:GV289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH286:JH289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT286:LT289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF286:OF289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR286:QR289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD286:TD289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP286:VP289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB286:YB289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN286:AAN289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Difference",null,null,null,{"$f":"SUM(K292:XFD292)","v":-2747.2084847114475},null,null,{"$f":"K283-K290","v":-7072.9279757250106},{"$f":"L283-L290","v":-210.86114124780391},-403.42343762446473,-596.49923345813011,-790.08989808068509,-984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4596.972640011124,105.59192702614989,199.20683883155297,293.07139040177043,387.18624744284182,481.55207743602273,576.16954964251886,671.03933510823219,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX283-BX290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ283-EJ290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV283-GV290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH283-JH290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT283-LT290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF283-OF290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR283-QR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD283-TD290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP283-VP290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB283-YB290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN283-AAN290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"UDF"]
[null,null,"Construction Switch",null,null,null,null,null,null,null,{"$f":"K6","v":0},{"$f":"L6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"GV6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"LT6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"QR6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"VP6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"AAN6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Financial Close Switch",null,null,null,null,null,null,null,{"$f":"K174","v":0},{"$f":"L174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital Expenditures",null,null,null,null,null,null,null,{"$f":"K146","v":0},{"$f":"L146","v":0},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,{"$f":"BX146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Periodic Interest Rate",null,null,null,null,null,null,null,{"$f":"K169","v":3.3333333333333335E-3},{"$f":"L169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BX169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EJ169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GV169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JH169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LT169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OF169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QR169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TD169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VP169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YB169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAN169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,"Debt to Capital",null,null,null,null,null,null,null,{"$f":"F153","v":0.8}]
[null,null,"Up-Front Fee",null,null,null,null,null,null,null,{"$f":"'Project 3 - BESS'!F175","v":0.02}]
[]
[null,null,"IDC from UDF",null,null,null,{"$f":"InputC!F86","v":true},{"$f":"circ_method","v":3},null,null,{"$f":"IF($G$302,idc_calc(K295:ABZ295,K296:ABZ296,K297:ABZ297,K298:ABZ298,K299,K300))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4596.972634806204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fees from UDF",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,105.59192702614989,199.20683883155297,293.07139040177043,387.18624744284182,481.55207743602273,576.16954964251886,671.03933510823219,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Project 4 - Solar 2","index":13,"n_rows":303,"n_cols":754,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[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",{"$f":"INDEX(InputC!I57:AD57,E1)","v":0}]
[null,null,null,"Total Nominal O&M Cost",null,null,null,{"$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,{"$f":"AAN66*AAN51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre tax IRR","%",{"$f":"IRR(K72:ABZ72,0.001)","v":5.8535933257219952E-3},{"$f":"(1+F73)^(months/$F$5)-1","v":7.2549292736163951E-2},null,"%"]
[null,null,null,"Adjusted Investment for Construction Funding"]
[]
[]
[null,null,null,"Gross Investment",null,null,null,null,"EUR",null,{"$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,{"$f":"AAO82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.a.",null,{"$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,{"$f":"IF(AAL90,AAM86/AAL90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighting",null,null,null,{"$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$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT with Economic Depreciation",null,null,null,{"$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,{"$f":"AAN70-AAN101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Debt Sizing"]
[null,null,"Debt Flags"]
[null,null,null,"Month Number",null,null,null,null,"Month",null,{"$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,{"$f":"MONTH(AAM4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,"Add: Adjustment for Period Pre-COD","Date",{"$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$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Target Debt Service over Debt Repayment",null,null,null,{"$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,"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,{"$f":"AAL126*(1+AAM125*AAM110)","v":2.6075303483411836},2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836]
[]
[]
[null,null,null,"Debt to Capital Applied","%",null,{"$f":"F133","v":0.8}]
[null,null,null,"DSCR Applied in Repayment","x",null,{"$f":"G140","v":1.3}]
[null,null,"Circular Method",null,"Code",{"$f":"InputC!F83","v":3}]
[null,null,null,"Capital Expenditures",null,null,null,{"$f":"SUM(K146:XFD146)","v":800000},"EUR",null,{"$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,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Sources",null,null,null,{"$f":"SUM(K155:XFD155)","v":822022.21437282499},"EUR",null,{"$f":"SUM(K153:K154)","v":0},{"$f":"SUM(L153:L154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,102041.24430376338,89160.998873698933,89398.761537362123,89637.15823479509,89876.190656754537,90115.860498505892,90356.169459835233,90597.119245061462,90838.711563048302,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX153:BX154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ153:EJ154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV153:GV154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH153:JH154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT153:LT154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF153:OF154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR153:QR154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD153:TD154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP153:VP154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB153:YB154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN153:AAN154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS over Debt Repayment",null,null,null,null,"EUR",null,{"$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",{"$f":"G141","v":1.3},null,null,"EUR",null,{"$f":"K160/$F$161","v":0},{"$f":"L160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3575.6532250811492,3443.9176332792695,3584.6584491931071,3452.5745843815603,3593.6860153205157,3598.2081935918586,3465.6001912397214,3607.2693745233041,3474.3107915686401,3616.3530333643139,3620.9033090526373,3211.33289774073,3630.0207871385674,3496.1816903023282,3639.1608798288339,{"$f":"BX160/$F$161","v":3504.9679460342918},3648.3236420265325,3652.9135413831837,3518.1880965007817,3662.1104110678489,3527.0287847449358,3671.3300880831762,3675.9484966335867,3259.8472370071754,3685.2024884785278,3549.226281237346,3694.479426288819,3558.1437291946822,3703.7793657465645,3708.4379785296596,3571.5612629394063,3717.7725251488364,3580.5339377438813,3727.130213193826,3731.817752790027,3451.5580254338875,3741.2102582799803,3603.0627980405375,3750.6260457964972,3612.1133524403785,3760.0651718111753,3764.7935044389542,3625.7311491758283,3774.2677443752955,3634.837735954568,3783.7654645696216,3788.5231475511373,3359.0460615212564,3798.0561949311432,3657.7027932822998,3807.6128651624163,3666.8883953182758,3817.1932155166787,3821.9922886740842,3680.709375333462,3831.6082668913832,3689.9518266261152,3841.2480689996146,3846.0769220523607,3409.7515084817865,3855.7525683082172,3713.1579822882827,3865.4521830676085,3722.4806004898596,3875.1758244131374,3880.0466732437508,3736.5077251906705,3889.8064636713857,3745.888021023713,3899.5904264882015,3904.4914908373917,3461.2085292584588,3914.3118220820506,3769.4402453061934,3924.1564723749375,3778.9018759023361,3934.0255006204202,3938.9691749207323,3793.1381483583668,{"$f":"EJ160/$F$161","v":3948.8748808428136},3802.658296610583,3958.8051125829502,3963.7794441883607,3665.2052910801572,3973.7465760530545,3826.5616296986113,3983.7383824687445,3836.1642969857849,3993.7549231725779,3998.7724875886493,3850.6127624837391,4008.8262420379247,3860.2747992560467,4018.9048807308686,4023.9535504844876,3566.4208345730203,4034.069628514625,3884.5343521620248,4044.2107416230483,3894.2801088766141,4054.3769503908438,4059.469484617347,3908.9438554802837,4069.6734507739052,3918.749845469998,4079.9026646633988,4085.0267585894785,3620.1982679530765,4095.2939586453599,3943.3708009723591,4105.5865593985973,3953.2617286675058,4115.904622285504,4121.0732212672028,3968.1438877844439,4131.4295928620149,3978.0959246639814,4141.811580810423,4147.0122002679682,3674.7715767428863,4157.4327289303674,4003.0835382572322,4167.8790290690467,4013.1217476841693,4178.3511629869754,4183.5969371226274,4028.2254946390849,4194.107938845993,4038.325701439157,4204.6449307435614,4209.9231926312705,3891.8374731322288,4220.4992876119277,4063.6853022951818,4231.101530076543,4073.8729337890672,4241.7299832062981,4247.0540585550461,4089.2014884040073,4257.7219464699774,4099.4520179013707,4268.4162036490416,4273.7732406127152,{"$f":"GV160/$F$161","v":3786.3518225208386},4284.5071711697919,4125.1890098420945,4295.2676305169862,4135.528233712419,4306.0546827253938,4311.4582012156334,4151.0848608938049,4322.2852631762235,4161.4878960035721,4333.1390788304161,4338.5760394728832,3843.382158035608,4349.4701068314298,4187.6077584851191,4360.3910896552998,4198.1007754107104,4371.3390529173475,4376.8231725581136,4213.8887857432901,4387.8117286329407,4224.4465399158589,4398.8274282414459,4404.3454773349977,3901.2551701009279,4415.4020151124714,4250.9548290242656,4426.4858604709307,4261.6038704529292,4437.597079296982,4443.1629743918747,4277.6266208007082,4454.3153772925025,4288.3413384233645,4465.4953190493934,4471.09563775078,4132.2229318685286,4482.3170123876616,4315.2436878819708,4493.5660922339257,4326.0510164348316,4504.8429441020544,4510.4918054657301,4342.3119105490287,4521.8104409803118,4353.1858673522247,4533.1570162290318,4538.8408022970243,4019.5778145217346,4550.229413492596,4380.4879895408576,4561.6461331118107,4391.4558994213958,4573.091028905299,4578.8240640825434,4407.9583885555176,4590.311351514636,4418.9938920239074,4601.8269851876676,4607.5954532032174,4080.0521604955329,4619.1537343565278,4446.7015790099385,4630.7405328076156,{"$f":"JH160/$F$161","v":4457.8323964178107},4642.3559172576743,4648.1743507450856,4474.5799799498536,4659.8327433576715,4485.7793697381148,4671.5198944214389,4677.3742760104524,4141.4186145275971,4689.1046946665492,4513.8984943194937,4700.8640452293021,4525.1945778691615,4712.6523973630437,4718.5574708333597,4542.190803931072,4730.3894562981422,4553.5564522845316,4742.2506182031975,4748.1921622619702,4387.1736498448363,4760.097220563398,4582.0929690449129,4772.0316311908855,4593.5567101891011,4783.9954647846153,4789.9884373136811,4610.8051763034873,4801.9965381657194,4622.3394884836225,4814.0342393022511,4820.0642122255549,4266.8791609086966,4832.1464473692185,4651.2994348596767,4844.258461145535,4662.9332583177329,4856.4003251833983,4862.4824734798349,4680.4376120419329,4874.6692475775299,4692.1430267567785,4886.8860517362646,4893.0057376481327,4330.9993503116402,4905.2677223475448,4721.5325241177961,4917.5599179509563,4733.3388883089683,4929.8823970889944,4936.0550157265607,4751.102827886526,4948.4230567170753,4762.9818177260122,4960.8215635556016,4967.0322645428314,4396.063846340453,4979.4766074957952,4792.8070724658928,4991.9515996673408,4804.7884699475826,5004.4573147029987,5010.7217163556934,4822.8157449671662,{"$f":"LT160/$F$161","v":5023.2736541458253},4834.8708168434596,5035.8564996603855,5042.159536008774,4657.547540768599,5054.7888823705607,4865.1381214851926,5067.4493223881454,4877.2970793962068,5080.1409307352878,5086.4984464151939,4895.5914914580881,5099.2369476477852,4907.8251870509403,5112.006804650593,5118.4035150839627,4529.0799367423078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"K164+K165-K166","v":0},{"$f":"L164+L165-L166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,81632.995443010703,152961.79454196984,224480.80377185956,296190.53035969567,368091.48288509931,440184.171283904,512469.10685177217,584946.80224782135,657617.77149825997,656234.17751150636,654977.70713659876,653576.30771119427,652302.32081918337,650882.97587326018,649454.37759924587,648153.625333337,646706.8680432582,645388.24681183381,643923.1879345089,642448.69525190466,641378.85800500365,639886.76674454845,638523.54094339465,637012.79186671041,{"$f":"BX164+BX165-BX166","v":635631.19989356515},634101.64691785048,632562.40553286008,631152.75878813548,629594.49090636137,628166.11042463768,626588.66737130331,625001.34776590741,623824.83835478663,622219.05199415737,620743.88921956718,619118.55609067692,617624.14088178449,615979.10865231056,614323.93436928862,612800.11955424689,611125.01409427891,609581.56353684934,607886.37186877837,606180.84202221758,604749.88680352445,603024.50950125617,601431.52840155317,599685.67411709519,598072.51301171177,596306.02288327296,594528.91612177819,592884.94802634162,591086.96344205411,589422.41558423976,587603.39150495094,585773.54632908292,584367.07875532529,582516.91282291187,580800.93307237257,578929.3233174514,577192.19933319127,575298.98011545185,573394.65109382931,571625.25722214195,569699.06647932436,567908.11154096271,565959.890510433,564000.34655674873,562470.59620345605,560489.74562249274,558644.88679227943,556641.58423185279,554774.57557880238,552748.64833965187,550711.09716087359,548810.29309288587,546749.85427285742,544826.46576607658,542742.96355880867,540647.61527983402,538988.56546817499,536870.88219765353,534891.01155967289,532749.82512583025,530746.75600034732,528581.88635306142,526404.85679931752,524366.4015069569,{"$f":"EJ164+EJ165-EJ166","v":522165.41463113728},520103.30771663046,517878.1802964363,515640.66145323607,513694.25836700003,511432.82598550362,509311.04044242337,507025.00552809605,504878.92458287056,502568.09940830758,500244.55391874665,498061.42300265876,495712.80150396301,493504.90270972019,491131.01417135505,488744.16400144174,486806.89038020687,484395.51038629294,482125.62773541856,479688.50241958024,477393.18398543558,474930.11764832953,472453.74855587329,470119.65052891261,467617.04257990175,465257.01620969811,462727.97026573372,460185.37007469666,458099.12304032588,455530.82615848159,453105.89144470415,450510.6578567879,448059.09832097637,445436.72402642743,442800.43988524831,440308.29746374802,437644.56219576515,435125.28147842037,432433.88750253798,429728.32159394515,427485.97775584873,424753.49828610453,422166.25974213431,419405.60157887236,416790.49850311776,414001.44900180784,411197.85689469124,408540.29092303448,405707.98395393195,403022.01819900592,400160.77999559237,397284.72606961307,394717.17101671291,391812.39563249005,389054.75164896983,386120.49929105653,383333.69468823768,380369.74368732551,377390.58877439488,374559.35591523885,371550.16515515302,368689.21368776885,365649.76152974571,362594.82082756551,{"$f":"GV164+GV165-GV166","v":360017.11840780324},356932.66829799279,353997.25484914402,350881.97806812421,347916.05642797222,344769.72193334007,341607.49613856891,338595.10293147032,335401.46801139897,332357.98500876676,329132.70587996556,325891.23886009259,323134.16083159065,319861.80459419783,316740.40285102668,313435.81310420815,310282.49837247812,306945.43431413569,303591.76258929138,300389.84634551237,297003.3341046978,293768.89867846429,290349.30091248441,286912.78643819102,283967.90722288407,280499.06489851454,277183.10695248534,273680.56478185602,270331.22946067597,266794.73647958122,263240.88929345459,259840.73230363207,256252.55270068502,252818.38653793061,249195.61917400765,245555.17560017022,242241.46992030225,238566.62447431558,235046.60286801466,231336.52545200745,227781.59618707933,224036.02523026752,220272.32017556936,216664.24933227221,212864.65305573281,209221.01603189969,205385.26240244365,201531.03914148812,198183.231457438,194293.6128154702,190560.77020198092,186634.32663620904,182864.98515890833,178901.44408053273,174918.95816338531,171094.06296870773,167074.06516042212,163211.98481893295,159154.19778314172,155077.11632254897,151513.9878831286,147399.88077504918,143444.51213195609,139291.91997292166,{"$f":"JH164+JH165-JH166","v":135298.39397641359},131107.03270574397,126895.88179735137,122844.28809005934,118593.93630700187,114503.4700582871,110213.62839739329,105903.63288270748,102115.2263777889,97766.505771048309,93578.495629298981,89189.559902834008,84961.663857974287,80532.217006804494,76082.100259327155,71793.516456260506,67302.438721483239,62973.223731603648,58440.883859172463,53887.494643107733,49679.94597540659,45085.448574761213,40653.640434298839,36017.120937888947,31543.621297492809,26864.771237033172,22164.332037176267,17627.407967663366,12884.169456056525,8304.7771990930905,3518.4255504544835,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT164+LT165-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,{"$f":"OF164+OF165-OF166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR164+QR165-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,{"$f":"TD164+TD165-TD166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP164+VP165-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,{"$f":"YB164+YB165-YB166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN164+AAN165-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,"Interest Cost",null,null,null,{"$f":"SUM(K170:XFD170)","v":324936.21153146535},"EUR",null,{"$f":"K169*K164","v":0},{"$f":"L169*L164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,272.10998481003571,509.8726484732328,748.26934590619862,987.30176786565232,1226.9716096169977,1467.2805709463466,1708.2303561725739,1949.8226741594046,2192.0592383275334,2187.4472583716879,2183.2590237886625,2178.5876923706478,2174.3410693972783,2169.6099195775341,2164.8479253308196,2160.5120844444568,2155.6895601441943,2151.2941560394461,2146.410626448363,2141.4956508396822,2137.9295266833456,2132.9558891484949,2128.4118031446492,{"$f":"BX169*BX164","v":2123.375972889035},2118.7706663118838,2113.6721563928349,2108.5413517762004,2103.842529293785,2098.6483030212048,2093.8870347487923,2088.6288912376776,2083.3378258863581,2079.4161278492888,2074.0635066471914,2069.1462973985572,2063.7285203022566,2058.7471362726151,2053.2636955077019,2047.746447897629,2042.6670651808231,2037.0833803142632,2031.9385451228313,2026.2879062292614,2020.6028067407253,2015.8329560117484,2010.0816983375207,2004.7717613385107,1998.9522470569841,1993.5750433723726,1987.6867429442434,1981.7630537392608,1976.2831600878055,1970.2898781401805,1964.7413852807992,1958.67797168317,1952.5784877636099,1947.8902625177511,1941.7230427430397,1936.003110241242,1929.7644110581714,1923.9739977773042,1917.6632670515062,1911.3155036460978,1905.4175240738066,1898.9968882644146,1893.0270384698758,1886.5329683681102,1880.0011551891625,1874.9019873448535,1868.2991520749758,1862.1496226409315,1855.4719474395094,1849.2485852626746,1842.4954944655065,1835.7036572029122,1829.367643642953,1822.4995142428581,1816.0882192202555,1809.1432118626956,1802.1587175994468,1796.6285515605834,1789.5696073255119,1782.9700385322431,1775.8327504194342,1769.1558533344912,1761.9396211768715,1754.6828559977253,{"$f":"EJ169*EJ164","v":1747.8880050231899},1740.551382103791,1733.6776923887683,1726.260600988121,1718.8022048441203,1712.314194556667,1704.7760866183455,1697.7034681414113,1690.0833517603203,1682.9297486095686,1675.2269980276919,1667.4818463958222,1660.204743342196,1652.37600501321,1645.0163423657341,1637.1033805711836,1629.1472133381392,1622.6896346006897,1614.6517012876432,1607.0854257847286,1598.9616747319342,1591.3106132847854,1583.1003921610986,1574.8458285195777,1567.0655017630422,1558.7234752663394,1550.8567206989937,1542.4265675524459,1533.9512335823224,1526.9970768010865,1518.4360871949386,1510.3529714823474,1501.7021928559598,1493.5303277365879,1484.7890800880916,1476.0014662841611,1467.6943248791601,1458.8152073192173,1450.4176049280679,1441.4462916751268,1432.4277386464839,1424.9532591861625,1415.8449942870152,1407.2208658071145,1398.0186719295746,1389.3016616770592,1380.0048300060262,1370.6595229823042,1361.8009697434484,1352.3599465131065,1343.4067273300197,1333.8692666519746,1324.2824202320437,1315.723903389043,1306.0413187749668,1296.8491721632329,1287.0683309701885,1277.7789822941256,1267.8991456244185,1257.968629247983,1248.5311863841296,1238.5005505171769,1228.9640456258962,1218.8325384324858,{"$f":"GV169*GV164","v":1208.6494027585518},1200.0570613593443,1189.7755609933095,1179.9908494971469,1169.606593560414,1159.7201880932407,1149.232406444467,1138.6916537952297,1128.6503431049011,1118.0048933713299,1107.8599500292225,1097.1090195998852,1086.304129533642,1077.1138694386357,1066.2060153139928,1055.8013428367556,1044.7860436806939,1034.2749945749272,1023.1514477137857,1011.9725419643047,1001.2994878183746,990.01111368232603,979.22966226154767,967.83100304161474,956.3759547939701,946.55969074294694,934.99688299504851,923.94368984161781,912.26854927285342,901.10409820225334,889.31578826527073,877.46963097818207,866.13577434544027,854.17517566895015,842.7279551264354,830.65206391335892,818.5172520005674,807.47156640100752,795.22208158105195,783.4886762267156,771.12175150669157,759.27198729026452,746.78675076755849,734.2410672518979,722.21416444090744,709.54884351910937,697.40338677299906,684.61754134147884,671.77013047162711,660.61077152479334,647.64537605156738,635.20256733993642,622.11442212069687,609.54995052969446,596.33814693510919,583.06319387795111,570.31354322902575,556.91355053474047,544.03994939644315,530.51399261047243,516.92372107516326,505.04662627709536,491.33293591683065,478.14837377318696,{"$f":"JH169*JH164","v":464.3063999097389},450.99464658804533,437.02344235247995,422.9862726578379,409.48096030019786,395.31312102333959,381.67823352762372,367.3787613246443,353.01210960902495,340.384087925963,325.88835257016103,311.92831876432996,297.29853300944671,283.20554619324764,268.44072335601498,253.60700086442387,239.31172152086836,224.34146240494414,209.91074577201218,194.80294619724157,179.62498214369245,165.59981991802198,150.28482858253739,135.51213478099615,120.05706979296316,105.14540432497604,89.549237456777249,73.881106790587566,58.758026558877894,42.947231520188417,27.682590663643637,11.728085168181613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,"Up Front Fee","%",{"$f":"INDEX(InputC!I74:AD74,$E$1)","v":0.02},{"$f":"G133","v":657617.77149826009},{"$f":"SUM(K175:XFD175)","v":13152.355429965202},null,null,{"$f":"K174*$F$175*$G$175","v":0},{"$f":"L174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,{"$f":"V174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13152.355429965202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PV of Debt Service =Debt",null,{"$f":"NPV(H125,K179:IZ179)","v":571743.93518463359},null,null,"EUR"]
[null,null,null,"Add: Defaulted Debt",null,null,null,null,"EUR",null,{"$f":"K197","v":0},{"$f":"L197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Default at Maturity",null,{"$f":"_xlfn.XLOOKUP(H7,8:8,186:186,0,-1)","v":0},null,null,"EUR"]
[]
[null,null,null,"Cash Flow After Debt Service",null,null,null,null,"EUR",null,{"$f":"K193-K194-K195","v":0},{"$f":"L193-L194-L195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1072.6959675243447,1033.1752899837811,1075.3975347579326,1035.7723753144683,1078.1058045961549,1079.462458077558,1039.6800573719165,1082.1808123569913,1042.293237470592,1084.9059100092945,1086.2709927157912,963.39986932221927,1089.0062361415703,1048.8545070906985,1091.7482639486502,{"$f":"BX193-BX194-BX195","v":1051.4903838102878},1094.49709260796,1095.874062414955,1055.4564289502346,1098.6331233203546,1058.1086354234808,1101.3990264249528,1102.7845489900765,977.95417110215249,1105.5607465435587,1064.7678843712042,1108.3438278866461,1067.443118758405,1111.1338097239695,1112.5313935588983,1071.468378881822,1115.3317575446508,1074.1601813231646,1118.1390639581482,1119.545325837008,1035.4674076301662,1122.3630774839944,1080.9188394121616,1125.1878137389494,1083.634005732114,1128.0195515433529,1129.4380513316864,1087.7193447527488,1132.2803233125887,1090.4513207863706,1135.1296393708867,1136.5569442653414,1007.7138184563769,1139.4168584793433,1097.3108379846904,1142.2838595487251,1100.0665185954831,1145.1579646550035,1146.5976866022256,1104.2128126000389,1149.4824800674151,1106.9855479878347,1152.3744206998845,1153.8230766157085,1022.9254525445363,1156.7257704924655,1113.947394686485,1159.6356549202828,1116.7441801469581,1162.5527473239413,1164.0140019731252,1120.9523175572012,1166.9419391014153,1123.7664063071143,1169.8771279464609,1171.347447251218,1038.3625587775377,1174.2935466246154,1130.8320735918583,1177.2469417124817,1133.6705627707011,1180.2076501861256,1181.69075247622,1137.9414445075104,{"$f":"EJ193-EJ194-EJ195","v":1184.6624642528441},1140.7974889831748,1187.6415337748854,1189.1338332565083,1099.5615873240472,1192.1239728159171,1147.9684889095843,1195.1215147406228,1150.8492890957359,1198.1264769517738,1199.6317462765951,1155.1838287451219,1202.6478726113783,1158.0824397768142,1205.6714642192605,1207.1860651453467,1069.9262503719065,1210.2208885543878,1165.3603056486081,1213.2632224869149,1168.2840326629844,1216.3130851172536,1217.8408453852044,1172.6831566440851,1220.9020352321713,1175.6249536409996,1223.9707993990201,1225.5080275768441,1086.0594803859231,1228.5881875936084,1183.0112402917084,1231.6759678195795,1185.9785186002518,1234.7713866856511,1236.321966380161,1190.4431663353334,1239.4288778586042,1193.4287773991946,1242.5434742431271,1244.1036600803909,1102.4314730228662,1247.2298186791104,1200.9250614771699,1250.3637087207144,1203.9365243052507,1253.505348896093,1255.0790811367879,1208.4676483917256,1258.2323816537983,1211.4977104317472,1261.3934792230684,1262.9769577893812,1167.5512419396691,1266.1497862835786,1219.1055906885549,1269.3304590229627,1222.1618801367204,1272.5189949618898,1274.116217566514,1226.7604465212025,1277.316583940994,1229.835605370411,1280.5248610947128,1282.1319721838145,{"$f":"GV193-GV194-GV195","v":1135.9055467562516},1285.3521513509377,1237.5567029526283,1288.5802891550957,1240.6584701137263,1291.8164048176186,1293.4374603646902,1245.325458268142,1296.6855789528672,1248.4463688010719,1299.9417236491245,1301.5728118418647,1153.0146474106823,1304.8410320494295,1256.2823275455357,1308.1173268965904,1259.4302326232137,1311.4017158752049,1313.0469517674337,1264.1666357229869,1316.3435185898825,1267.3339619747576,1319.6482284724334,1321.3036432004992,1170.3765510302783,1324.6206045337422,1275.2864487072793,1327.9457581412789,1278.4811611358791,1331.2791237890951,1332.9488923175631,1283.2879862402124,1336.2946131877507,1286.5024015270092,1339.6485957148179,1341.3286913252341,1239.6668795605592,1344.6951037162989,1294.5731063645917,1348.0698276701778,1297.8153049304501,1351.4528832306169,1353.1475416397197,1302.6935731647091,1356.543132294094,1305.9557602056675,1359.9471048687092,1361.6522406891072,1205.8733443565206,1365.0688240477784,1314.1463968622575,1368.4938399335433,1317.4367698264186,1371.9273086715903,1373.6472192247629,1322.387516566655,1377.0934054543904,1325.6981676071719,1380.5480955563007,1382.2786359609654,1224.0156481486601,1385.7461203069588,1334.0104737029815,1389.2221598422848,{"$f":"JH193-JH194-JH195","v":1337.349718925343},1392.706775177302,1394.4523052235263,1342.3739939849565,1397.9498230073013,1345.7338109214343,1401.4559683264315,1403.2122828031361,1242.4255843582796,1406.7314083999654,1354.1695482958485,1410.259213568791,1357.5583733607482,1413.7957192089134,1415.567241250008,1362.6572411793222,1419.1168368894432,1366.0669356853596,1422.6751854609593,1424.4576486785918,1316.1520949534515,1428.0291661690198,1374.6278907134738,1431.6094893572663,1378.0670130567305,1435.1986394353853,1436.9965311941041,1383.2415528910469,1440.5989614497157,1386.7018465450865,1444.2102717906755,2735.9298402705563,5546.9429091813054,6281.7903815799846,6046.6892653175801,6297.5359994891951,6061.8132358130533,6313.3204227384176,6321.2272155237852,6084.5688956545127,6337.0700218507891,6099.7859347838121,6352.9518672571439,6360.9074589425727,5630.2991554051323,6376.8480390518089,6137.9922813531357,6392.8278933362435,6153.340554801659,6408.8471162156929,6416.8715204445289,6176.4336762524836,6432.9499737321985,6191.8763630438161,6449.0680326222828,6457.1419439056808,5714.8830002425893,6473.3195897445339,6230.6491942056609,6489.5370795675435,6246.2250109318575,6505.7945091138981,6513.9382312624011,6269.6604684573158,{"$f":"LT193-LT194-LT195","v":6530.2557503895732},6285.3320618964981,6546.6134495585011,6554.8073968114068,6054.8118029991792,6571.225547081729,6324.6795579307509,6587.6841191045896,6340.4862032150686,6604.1832099558742,6612.4479803397526,6364.2689388955141,6629.0080319421213,6380.1727431662221,6645.6088460457713,6653.9245696091511,5887.8039177649998,6670.586711029815,6420.1031977727871,6687.2898600352564,6436.144002434311,6704.0341150555632,6712.4216881428674,6460.2790268414228,6729.2277872395143,6476.4183919107427,6746.0752394222964,6754.5145039208619,5976.1768078574951,6771.4241718573539,6516.9402136782419,6788.3754413803463,6533.2185546640985,6805.3684122918676,6813.8805670194479,6557.710947747084,6830.9362776466915,6574.0892699577071,6848.0339401766068,6856.598534836814,6065.8489374280271,6873.7593139381179,6615.2109838487977,6890.9622969040074,6631.7302848302388,6908.2075849263747,6916.8461250200116,6656.5851968120496,6934.1550608726147,6673.2059194811327,6951.5065557836851,6960.198294755407,6427.5261240890668,6977.6138195983058,6714.9361683346069,6995.072158968328,6731.6999003098117,7012.5734154653755,7021.3401697636436,6756.9225525934526,7038.9059948434187,6773.7891666182459,7056.5149945855528,7065.3357172674832,{"$f":"OF193-OF194-OF195","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,{"$f":"QR193-QR194-QR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD193-TD194-TD195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP193-VP194-VP195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB193-YB194-YB195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN193-AAN194-AAN195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends",null,null,null,null,"EUR",null,{"$f":"K196+K197-K198","v":0},{"$f":"L196+L197-L198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1072.6959675243447,1033.1752899837811,1075.3975347579326,1035.7723753144683,1078.1058045961549,1079.462458077558,1039.6800573719165,1082.1808123569913,1042.293237470592,1084.9059100092945,1086.2709927157912,963.39986932221927,1089.0062361415703,1048.8545070906985,1091.7482639486502,{"$f":"BX196+BX197-BX198","v":1051.4903838102878},1094.49709260796,1095.874062414955,1055.4564289502346,1098.6331233203546,1058.1086354234808,1101.3990264249528,1102.7845489900765,977.95417110215249,1105.5607465435587,1064.7678843712042,1108.3438278866461,1067.443118758405,1111.1338097239695,1112.5313935588983,1071.468378881822,1115.3317575446508,1074.1601813231646,1118.1390639581482,1119.545325837008,1035.4674076301662,1122.3630774839944,1080.9188394121616,1125.1878137389494,1083.634005732114,1128.0195515433529,1129.4380513316864,1087.7193447527488,1132.2803233125887,1090.4513207863706,1135.1296393708867,1136.5569442653414,1007.7138184563769,1139.4168584793433,1097.3108379846904,1142.2838595487251,1100.0665185954831,1145.1579646550035,1146.5976866022256,1104.2128126000389,1149.4824800674151,1106.9855479878347,1152.3744206998845,1153.8230766157085,1022.9254525445363,1156.7257704924655,1113.947394686485,1159.6356549202828,1116.7441801469581,1162.5527473239413,1164.0140019731252,1120.9523175572012,1166.9419391014153,1123.7664063071143,1169.8771279464609,1171.347447251218,1038.3625587775377,1174.2935466246154,1130.8320735918583,1177.2469417124817,1133.6705627707011,1180.2076501861256,1181.69075247622,1137.9414445075104,{"$f":"EJ196+EJ197-EJ198","v":1184.6624642528441},1140.7974889831748,1187.6415337748854,1189.1338332565083,1099.5615873240472,1192.1239728159171,1147.9684889095843,1195.1215147406228,1150.8492890957359,1198.1264769517738,1199.6317462765951,1155.1838287451219,1202.6478726113783,1158.0824397768142,1205.6714642192605,1207.1860651453467,1069.9262503719065,1210.2208885543878,1165.3603056486081,1213.2632224869149,1168.2840326629844,1216.3130851172536,1217.8408453852044,1172.6831566440851,1220.9020352321713,1175.6249536409996,1223.9707993990201,1225.5080275768441,1086.0594803859231,1228.5881875936084,1183.0112402917084,1231.6759678195795,1185.9785186002518,1234.7713866856511,1236.321966380161,1190.4431663353334,1239.4288778586042,1193.4287773991946,1242.5434742431271,1244.1036600803909,1102.4314730228662,1247.2298186791104,1200.9250614771699,1250.3637087207144,1203.9365243052507,1253.505348896093,1255.0790811367879,1208.4676483917256,1258.2323816537983,1211.4977104317472,1261.3934792230684,1262.9769577893812,1167.5512419396691,1266.1497862835786,1219.1055906885549,1269.3304590229627,1222.1618801367204,1272.5189949618898,1274.116217566514,1226.7604465212025,1277.316583940994,1229.835605370411,1280.5248610947128,1282.1319721838145,{"$f":"GV196+GV197-GV198","v":1135.9055467562516},1285.3521513509377,1237.5567029526283,1288.5802891550957,1240.6584701137263,1291.8164048176186,1293.4374603646902,1245.325458268142,1296.6855789528672,1248.4463688010719,1299.9417236491245,1301.5728118418647,1153.0146474106823,1304.8410320494295,1256.2823275455357,1308.1173268965904,1259.4302326232137,1311.4017158752049,1313.0469517674337,1264.1666357229869,1316.3435185898825,1267.3339619747576,1319.6482284724334,1321.3036432004992,1170.3765510302783,1324.6206045337422,1275.2864487072793,1327.9457581412789,1278.4811611358791,1331.2791237890951,1332.9488923175631,1283.2879862402124,1336.2946131877507,1286.5024015270092,1339.6485957148179,1341.3286913252341,1239.6668795605592,1344.6951037162989,1294.5731063645917,1348.0698276701778,1297.8153049304501,1351.4528832306169,1353.1475416397197,1302.6935731647091,1356.543132294094,1305.9557602056675,1359.9471048687092,1361.6522406891072,1205.8733443565206,1365.0688240477784,1314.1463968622575,1368.4938399335433,1317.4367698264186,1371.9273086715903,1373.6472192247629,1322.387516566655,1377.0934054543904,1325.6981676071719,1380.5480955563007,1382.2786359609654,1224.0156481486601,1385.7461203069588,1334.0104737029815,1389.2221598422848,{"$f":"JH196+JH197-JH198","v":1337.349718925343},1392.706775177302,1394.4523052235263,1342.3739939849565,1397.9498230073013,1345.7338109214343,1401.4559683264315,1403.2122828031361,1242.4255843582796,1406.7314083999654,1354.1695482958485,1410.259213568791,1357.5583733607482,1413.7957192089134,1415.567241250008,1362.6572411793222,1419.1168368894432,1366.0669356853596,1422.6751854609593,1424.4576486785918,1316.1520949534515,1428.0291661690198,1374.6278907134738,1431.6094893572663,1378.0670130567305,1435.1986394353853,1436.9965311941041,1383.2415528910469,1440.5989614497157,1386.7018465450865,1444.2102717906755,2735.9298402705563,5546.9429091813054,6281.7903815799846,6046.6892653175801,6297.5359994891951,6061.8132358130533,6313.3204227384176,6321.2272155237852,6084.5688956545127,6337.0700218507891,6099.7859347838121,6352.9518672571439,6360.9074589425727,5630.2991554051323,6376.8480390518089,6137.9922813531357,6392.8278933362435,6153.340554801659,6408.8471162156929,6416.8715204445289,6176.4336762524836,6432.9499737321985,6191.8763630438161,6449.0680326222828,6457.1419439056808,5714.8830002425893,6473.3195897445339,6230.6491942056609,6489.5370795675435,6246.2250109318575,6505.7945091138981,6513.9382312624011,6269.6604684573158,{"$f":"LT196+LT197-LT198","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,{"$f":"OF196+OF197-OF198","v":6249.1652616876781},7083.0096730082787,6816.136712668007,7100.7270624325411,6833.1483945716463,7118.4879895665299,7127.3848123483613,6858.7440806566647,7145.2112416202826,6875.8601251269074,7163.0814697166325,7172.0330410854385,6342.8472618185742,7189.9691641191785,6918.8338515379601,7207.9493485971543,6936.0970508576011,7225.9736999905317,7235.0024713065714,6962.0711372667993,7253.0932713624161,6979.4402000839827,7271.2285030742778,7280.3128140175131,6437.9041186179766,7298.514892644821,7023.0491125055796,7316.7616691934172,7040.5674459049351,7335.0532505981573,7344.2158766059165,7066.9253731214485,7362.5748663355198,7084.5510916249495,7380.9789293348713,7390.1978969877291,6822.7129785698253,7408.6697720892298,7128.804319761005,7427.1869904185205,7146.5814537101433,7445.7496603931158,7455.0480736959398,7173.3287371248771,7473.6791249661137,7191.214798725051,7492.3559000158075,7501.7114681017028,6632.2208628246126,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR196+QR197-QR198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD196+TD197-TD198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP196+VP197-VP198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB196+YB197-YB198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN196+AAN197-AAN198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity IRR","%",{"$f":"IRR(K203:ABZ203,0.0001)","v":9.2238340753361125E-3},{"$f":"(1+F204)^months-1","v":0.11647751322631095},null,"%"]
[]
[null,null,null,"Debt Service",null,null,null,null,"EUR"]
[null,null,null,"PV of CFADS over Life","EUR"]
[]
[null,null,null,"CFADS for Loan Life",null,null,null,null,"EUR"]
[]
[null,null,null,"CFADS",null,null,null,null,null,null,{"$f":"K208","v":0},{"$f":"L208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Accumulated Default",null,null,null,null,null,null,{"$f":"K186","v":0},{"$f":"L186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Investment Account"]
[null,null,null,"Payments",null,null,null,{"$f":"SUM(K243:XFD243)","v":800000},"EUR",null,{"$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,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash in Final Construction Period","Period",{"$f":"H6","v":9},{"$f":"LOOKUP(F247,246:246,244:244)","v":818989.6002451845}]
[]
[null,null,null,"Closing Balance","EUR",null,null,null,"EUR",null,{"$f":"SUM(K250:K252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4648.349192605494,9152.6516616780063,13866.283546308503,18435.798090823773,23215.505575399249,28029.070355558084,32698.421383329209,37579.274831380608,42315.852652758287,47264.811388792317,52248.654675047692,56729.229818394451,61780.326682712897,66686.999788036774,{"$f":"SUM(BW250:BW252)","v":71808.267508685938},76785.062233951016,81977.351496393312,87206.001177771104,92290.114169679233,97591.086500401201,102747.48245315833,108121.65354518899,113533.28678037081,118435.665878225,123919.70333655929,129259.07305054419,134818.52635201733,140233.28602600825,145869.06782860469,151543.89540256406,157074.00137906763,162826.55298787809,168434.3675307653,174265.58309751755,180137.02603026727,185678.5003566175,191628.96012279904,197434.65976224159,203466.17582842748,209352.93143543944,215466.4830809648,221621.96780401497,227632.70316951451,233871.72050919154,239965.99950818019,246289.55798524199,252656.31698987592,258502.02420068701,264952.66297764424,271258.60174854944,277796.33601400052,284189.39770631585,290815.27804814221,297486.1823940191,304012.46771370876,310773.12381261279,317389.20067059004,324240.69046699116,331138.5636073043,337509.59105415153,344497.71328251396,351341.36817468575,358423.06550047098,365360.35314510617,372536.75264149689,379761.49196556222,386841.92134304589,394163.08503470186,401340.00986583781,408758.75862336834,416227.30510276509,423163.30156593391,430728.93281237746,438150.51713758142,445816.67549444706,453338.87744928995,461106.77202742401,468926.56347800593,{"$f":"SUM(EI250:EI252)","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,{"$f":"SUM(GU250:GU252)","v":1096271.2306387718},1107610.6139668969,1119663.9753868331,1131580.7786730037,1143788.4402862312,1155859.8993701548,1168223.7042501206,1180666.9063898497,1192974.4606321561,1205576.6188147983,1218043.5083291437,1230806.5204824177,1243651.3101672835,1255927.5359814505,1268933.5361625429,1281805.2471266394,1294976.922182647,1308014.7214593333,1321354.0484716063,1334778.587834981,1348069.8942895147,1361665.1024725575,1375127.51673015,1388895.4296408121,1402751.1077784188,1416033.874021691,1430062.783075307,1443960.0303154115,1458166.8167300874,1472242.4173078767,1486629.2018987609,1501107.4365395284,1515455.2236182888,1530116.6921911717,1544648.216788108,1559495.1031952514,1574436.1776518873,1589024.1765645947,1604152.6899950481,1619152.5642688887,1634472.0608323228,1649663.4619000554,1665176.2167576537,1680787.1204933228,1696270.7702475158,1712078.4030801284,1727759.3554210688,1743766.0601735131,1759873.8505879515,1775400.8875727439,1791708.660596261,1807891.2288399686,1824404.0288437828,1840792.240759691,1857512.5082718197,1874338.1023759921,1891040.0612873288,1908076.8455257223,1924990.6434732873,1942241.1309367439,1959600.0947469021,1976374.8645912409,1993948.6591624005,2011401.1357782187,{"$f":"SUM(JG250:JG252)","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,{"$f":"SUM(LS250:LS252)","v":3421661.0282533104},3448220.2961615669,3474690.107534694,3501576.1438066699,3528627.7539483756,3555337.7176208445,3582720.4443024793,3610016.9123411067,3637736.1673640343,3665370.4817172689,3693430.2531153033,3721662.5397742982,3749811.9077166058,3778390.7897042707,3806888.1255560196,3835817.7093255902,3864924.950837194,3893436.4536515963,3922897.6340018441,3952280.7846075008,3982103.1188896936,4011848.8751311973,4042036.6410455261,4072409.5014380165,4102708.0095420824,4133452.8215513634,4164124.7917916942,4195245.9601198221,4226557.7383756619,4257274.4653516533,4288966.2429196602,4320589.0473071402,4352668.3939590259,4384680.3631736496,4417151.8672952391,4449821.9585513584,4482427.1176163331,4515496.3593526939,4548502.3279740801,4581975.4447833169,4615653.0642003594,4648737.0691082384,4682822.6447029449,4716849.195065367,4751350.6743289428,4785794.8792091897,4820717.1837573294,4855852.5478143841,4890933.3190757725,4926497.0087697385,4962007.9246989433,4998005.007724924,5034221.4947748231,5070117.3062409321,5106773.3248849697,5143381.2353038257,5180483.5695334123,5217539.7134803552,5255093.6425393391,5292876.1637811149,5330615.4309198903,5368857.5918231569,5407058.4899560232,5445765.7264392041,{"$f":"SUM(OE250:OE252)","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,{"$f":"SUM(QQ250:QQ252)","v":7702482.7357402705},7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,{"$f":"SUM(TC250:TC252)","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,{"$f":"SUM(VO250:VO252)","v":7702482.7357402705},7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,{"$f":"SUM(YA250:YA252)","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,{"$f":"SUM(AAM250:AAM252)","v":7702482.7357402705},7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705]
[null," ",null,"Cash accumulated in final period","EUR",{"$f":"H7","v":384},{"$f":"LOOKUP(F256,8:8,253:253)","v":7702482.7357402705}]
[]
[null,null,"MIRR",null,"% p.a.",null,{"$f":"MIRR(K72:IZ72,F251,F251)","v":4.5556047734480742E-3}]
[null,null,null,"NPV of cashflow at the risk free rate","EUR",{"$f":"G267","v":2.8708987190766422E-3}]
[null,null,null,"Annualised premium earned","% p.p.",null,{"$f":"PMT(F268,F256,-G270)","v":-7.6863650960072648E-4}]
[]
[null,null,null,"Fees from Debt Schedule",null,null,null,null,null,null,{"$f":"K175","v":0},{"$f":"L175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13152.355429965202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Fees --> Uses of Funds",null,null,null,null,null,null,7072.9279757250106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Paste Block",null,null,null,null,null,null,{"$f":"SUM(K286:K289)","v":7072.9279757250106},{"$f":"SUM(L286:L289)","v":210.86114124780391},403.42343762446473,596.49923345813011,790.08989808068509,984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX286:BX289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ286:EJ289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV286:GV289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH286:JH289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT286:LT289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF286:OF289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR286:QR289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD286:TD289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP286:VP289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB286:YB289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN286:AAN289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Difference",null,null,null,{"$f":"SUM(K292:XFD292)","v":11964.215897303984},null,null,{"$f":"K283-K290","v":-7072.9279757250106},{"$f":"L283-L290","v":-210.86114124780391},-403.42343762446473,-596.49923345813011,-790.08989808068509,-984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13152.355429965202,272.10998481003571,509.8726484732328,748.26934590619862,987.30176786565232,1226.9716096169977,1467.2805709463466,1708.2303561725739,1949.8226741594046,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX283-BX290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ283-EJ290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV283-GV290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH283-JH290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT283-LT290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF283-OF290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR283-QR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD283-TD290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP283-VP290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB283-YB290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN283-AAN290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"UDF"]
[null,null,"Construction Switch",null,null,null,null,null,null,null,{"$f":"K6","v":0},{"$f":"L6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"GV6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"LT6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"QR6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"VP6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"AAN6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Financial Close Switch",null,null,null,null,null,null,null,{"$f":"K174","v":0},{"$f":"L174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital Expenditures",null,null,null,null,null,null,null,{"$f":"K146","v":0},{"$f":"L146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Periodic Interest Rate",null,null,null,null,null,null,null,{"$f":"K169","v":3.3333333333333335E-3},{"$f":"L169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BX169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EJ169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GV169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JH169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LT169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OF169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QR169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TD169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VP169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YB169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAN169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,"Debt to Capital",null,null,null,null,null,null,null,{"$f":"F153","v":0.8}]
[null,null,"Up-Front Fee",null,null,null,null,null,null,null,{"$f":"'Project 4 - Solar 2'!F175","v":0.02}]
[]
[null,null,"IDC from UDF",null,null,null,{"$f":"InputC!F86","v":true},{"$f":"circ_method","v":3},null,null,{"$f":"IF($G$302,idc_calc(K295:ABZ295,K296:ABZ296,K297:ABZ297,K298:ABZ298,K299,K300))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13152.355414874495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fees from UDF",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,272.10998481003571,509.8726484732328,748.26934590619862,987.30176786565232,1226.9716096169977,1467.2805709463466,1708.2303561725739,1949.8226741594046,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Project 5 - Wind  2","index":14,"n_rows":303,"n_cols":754,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[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",{"$f":"INDEX(InputC!I57:AD57,E1)","v":16}]
[null,null,null,"Total Nominal O&M Cost",null,null,null,{"$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,{"$f":"AAN66*AAN51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre tax IRR","%",{"$f":"IRR(K72:ABZ72,0.001)","v":5.8279826312164218E-3},{"$f":"(1+F73)^(months/$F$5)-1","v":7.2221632097387412E-2},null,"%"]
[null,null,null,"Adjusted Investment for Construction Funding"]
[]
[]
[null,null,null,"Gross Investment",null,null,null,null,"EUR",null,{"$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,{"$f":"AAO82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.a.",null,{"$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,{"$f":"IF(AAL90,AAM86/AAL90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighting",null,null,null,{"$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$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT with Economic Depreciation",null,null,null,{"$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,{"$f":"AAN70-AAN101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Debt Sizing"]
[null,null,"Debt Flags"]
[null,null,null,"Month Number",null,null,null,null,"Month",null,{"$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,{"$f":"MONTH(AAM4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,"Add: Adjustment for Period Pre-COD","Date",{"$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$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Target Debt Service over Debt Repayment",null,null,null,{"$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,"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,{"$f":"AAL126*(1+AAM125*AAM110)","v":2.2225820869664297},2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297]
[]
[]
[null,null,null,"Debt to Capital Applied","%",null,{"$f":"F133","v":0.8}]
[null,null,null,"DSCR Applied in Repayment","x",null,{"$f":"G140","v":1.4}]
[null,null,"Circular Method",null,"Code",{"$f":"InputC!F83","v":3}]
[null,null,null,"Capital Expenditures",null,null,null,{"$f":"SUM(K146:XFD146)","v":1120000},"EUR",null,{"$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,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Sources",null,null,null,{"$f":"SUM(K155:XFD155)","v":1162031.434150398},"EUR",null,{"$f":"SUM(K153:K154)","v":0},{"$f":"SUM(L153:L154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,88592.502946016553,70236.246674522714,70423.543332321438,70611.339447874299,70799.636353068621,70988.435383343472,71177.737877699052,71367.545178706263,71557.858632516145,71748.67958886952,71940.009401106508,72131.849426176123,{"$f":"SUM(BX153:BX154)","v":72324.201024645925},72517.06556071165,72710.444402206878,72904.338920612761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ153:EJ154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV153:GV154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH153:JH154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT153:LT154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF153:OF154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR153:QR154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD153:TD154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP153:VP154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB153:YB154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN153:AAN154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS over Debt Repayment",null,null,null,null,"EUR",null,{"$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",{"$f":"G141","v":1.4},null,null,"EUR",null,{"$f":"K160/$F$161","v":0},{"$f":"L160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX160/$F$161","v":0},0,0,0,6103.3783069702622,5860.0818372917383,6096.7772376296898,6093.4644879333864,5370.1435681026423,6086.8144579877044,5843.4771373891208,6080.1315860576251,5836.7777836940086,6073.4157099489994,6070.0453444231416,5826.6666666666661,6063.2796561793684,5819.8842924104883,6056.4805547585784,6053.0684225713858,5569.6478751457198,6046.2188917273334,5802.781451510793,6039.3355336393524,5795.8811172048272,6032.418181247469,6028.9467047558346,5785.4666666666644,6021.9780458647492,5778.4808211828022,6014.9749714013342,6011.4604752485257,5287.93731140009,6004.405458479152,5760.8648950561155,5997.3155996485302,5753.7575507209704,5990.1907266848912,5986.6151058985079,5743.0306666666629,5979.4373872406895,5735.8352458182844,5972.224220543374,5968.60428950598,5244.9754307420908,5961.3376222335255,5717.6908419077972,5954.0350676379858,5710.3702772425986,5946.6964484854361,5943.0135590754617,5699.3215866666615,5935.620508857909,5691.9103031928307,5928.1909471596728,5924.4624181911586,5200.7246936643523,5916.9777509005289,5673.2215671650292,5909.4561196671229,5665.6813855598739,5901.8973419399981,5898.1039658477239,5654.3012342666589,{"$f":"EJ160/$F$161","v":5890.4891241236437},5646.6676122886138,5882.8366755744619,5878.9962907368908,5395.1464344742808,5871.2870834275436,5627.4182141799783,5863.5398032571347,5619.6518271266677,5855.7542621981956,5851.8470848231536,5607.9302712946564,5844.003797847352,5600.0676406572702,5836.1217758416933,5832.1661794589954,5108.2008275085072,5824.2256959303677,5580.2407606053748,5816.2459973548475,5572.2413819404665,5808.2268900641393,5804.2024973678463,5560.1681794334945,5796.1239117827699,5552.0696698769871,5788.0054291169427,5783.9311648427638,5059.8468523337606,5775.7524668082769,5531.6479834235352,5767.5333772754911,5523.4086233986782,5759.2736967660612,5755.1285722888797,5510.9732248164983,5746.8076291362513,5502.6317599732947,5738.4455919904485,5734.249099788045,5010.0422579037722,5725.8250408125241,5481.5974229262401,5717.3593785937546,5473.1108821006374,5708.8519076690427,5704.5824294575459,5460.3024215609912,5696.0118580103381,5451.7107127724921,5687.3989597501613,5683.0765727816852,5198.7435256408844,5674.3997920368984,5430.0453456140258,5665.6801599515647,5421.3042085636544,5656.9174648991111,5652.5199023412697,5408.1114942078193,5643.6922137506454,5399.2620341556658,5634.8209285426638,5630.3688699651339,{"$f":"GV160/$F$161","v":4905.9058314101085},5621.4317857980031,5376.9467059824447,5612.4505647501101,5367.943334820563,5603.4249888460836,5598.8954994115056,5354.354839034052,5589.8029801631637,5345.2398951803334,5580.6655563989425,5576.0799360640858,4851.4830063524096,5566.8747393719414,5322.2551071619164,5557.6240816926111,5312.9816348651775,5548.3277385114643,5543.6623643938492,5298.9854842050727,5534.297069568056,5289.5970920357422,5524.8855230909085,5520.1623341460063,4795.4274965429804,5510.6809815530978,5265.9227603767713,5501.1528041433876,5256.3710839111309,5491.5775706668064,5486.7722353256631,5241.9550487312226,5477.1259816550964,5232.2850047968122,5467.4320887836338,5462.5672041703847,4977.6903214392678,5452.8014109996884,5207.9004431880721,5442.9873882676884,5198.0622164284632,5433.1248977868072,5428.1754023854301,5183.2137001931569,5418.2397611047463,5173.2535549407139,5408.2550514471404,5403.2442202954935,4678.2210310824439,5393.1854533296773,5148.1374564837124,5383.0770099157162,5138.004082921314,5372.9186447204102,5367.8206644569909,5122.7101111989487,5357.5869539378873,5112.4511615889323,5347.3027029905516,5342.1415469043559,4616.9676620149148,5331.7810169295644,5086.5815801782219,5321.3693202131844,{"$f":"JH160/$F$161","v":5076.1442054089512},5310.9062040620192,5305.6552843906984,5060.3914145349154,5295.1145625560212,5049.824696436599,5284.5217840802661,5279.2057933114847,4553.8766918753599,5268.5344474374497,5023.1790275835665,5257.8103998195784,5012.4285315712177,5247.0333901838785,5241.6249429224172,4996.2031569709598,5230.7679994327,4985.3194373296947,5219.8574376026727,5214.3819671108267,4728.8929926316177,5203.3904808605703,4957.8743984110697,5192.344711814163,4946.8013875183524,5181.2443918893923,5175.6736912100878,4930.0892516800868,5164.4910394156777,4918.8790204495826,5153.2531607307492,5147.6134261241486,4421.959782410564,5136.2921952863853,4890.6106303633997,5124.9150531685864,4879.2054291438999,5113.4817236460703,5107.7439019463873,4861.9919292304867,5096.2257705981456,4850.4453910630673,5084.6507555526687,5078.8418289078709,4353.0185758828784,5067.1809611449735,4821.3289492742988,5055.4625047636409,4809.581592018214,5043.6861753554504,5037.7762190047761,4791.851687107398,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"K164+K165-K166","v":0},{"$f":"L164+L165-L166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70874.002356813246,127062.99969643142,183401.83436228859,239890.90592058803,296530.61500304291,353321.36330971768,410263.55361187691,467357.58975484193,524603.87666085479,582002.82033195044,639554.82785283565,697260.30739377649,{"$f":"BX164+BX165-BX166","v":755119.66821349319},813133.3206620625,871301.67618382804,929625.14732031827,926620.51950441569,923849.17273213866,920831.89273694938,917807.86789147253,915497.0838830081,912461.9263712971,909659.98898847902,906612.05736571632,903797.31977324141,900736.56179586984,897668.97165743297,894834.53489629109,891754.03702309937,888906.66618743259,885813.20785329875,882712.8501235717,880085.57841550454,876972.97811849555,874093.43992737972,870967.74919349828,868075.09390693845,864936.2593720475,861790.43353186513,858877.60164363799,855718.54893658531,852792.46327852446,849620.1298513849,846440.73647564102,843974.26828582643,840783.11038830003,837824.85586120491,834620.28978109371,831648.59986297635,828430.57113583467,825205.39126705565,822213.04523794586,818974.31800149835,815968.39714901836,812716.06758563838,809456.51685475116,806909.72981352487,803638.09129066975,800599.19408639753,797313.82299904758,794261.16546513513,790962.0062348668,787655.53269657423,784581.72955222952,781261.3814752124,778173.67577693693,774839.3970823671,771497.73265445046,768868.66706963431,765514.58487563254,762393.07859138632,759024.93273369048,755889.33445724286,752507.0682301604,749117.32115841319,745960.07766134129,{"$f":"EJ164+EJ165-EJ166","v":742556.12212942215},739384.64159089827,735966.42038729344,732540.64549784758,729587.30121503281,726147.97180232208,722941.04682748322,719487.310513651,716265.94972156978,712797.74862511014,709321.89403570397,706078.37007786171,702587.96084694052,699329.85307577311,695824.83081018401,692312.08073342568,689511.58684169524,685985.73310190381,682692.11145163816,679151.50582578883,675843.10279660102,672287.68624919222,668724.4427059883,665393.35600224149,661815.20994379953,658469.19097373518,654876.08284786402,651275.07195918076,648386.14201337763,644771.67668661394,641389.26762547914,637759.69847362197,634362.15551180206,630717.42233340873,627064.68516889785,623643.92756131105,619975.93302404589,616539.88770748605,612856.57507452054,609165.18122498086,606185.68957116036,602480.48349558504,599007.15435097739,595286.48548688693,591797.66288974253,588061.46985837258,584317.09232844296,580804.51354797673,577044.51673512626,573516.28774480417,569740.60974420339,565956.6685372357,562644.44724005228,558845.52893881558,555278.30202299764,551463.54953645612,547880.45715968066,544049.80788531387,540210.78734259028,536603.37847285776,532748.36418735003,529124.93003381882,525253.85887205554,521374.33619833057,{"$f":"GV164+GV165-GV166","v":518206.34482091491},514312.2675178533,510649.69503693038,506739.41012230335,503060.59815455711,499134.04182622622,495198.92646623548,491495.23471542221,487543.74918431044,483823.65511974448,479855.73508041137,475879.17426128197,472613.95516913384,468622.46028032567,464862.28004076483,460854.19689254143,457077.39591398474,453052.65949518658,449019.17266244336,445216.9177537798,441166.67707672436,437347.63557494438,433280.57550376997,429204.68175463652,425839.93653060897,421748.7220041579,417888.62831712834,413780.43760737538,409903.33464882214,405778.10152698477,401643.92296341574,397740.78099122923,393589.45761287824,389669.13746679103,385500.60250289668,381323.03730706929,377616.4237766536,373422.34377824276,369459.18448098219,365247.72770765109,361267.15791691479,357038.25687885104,352800.20899939514,348792.99599586666,344537.39955474815,340512.60399832326,336239.39096020389,331956.94470977574,328385.2468277259,324086.67886382196,320018.8303368843,315702.48276142485,311616.82028770831,307282.62437728024,302939.07912741421,298826.16594663996,294464.66621252423,290333.76393831038,285954.24044844753,281565.27970303799,277886.86297336651,273481.3714996815,269306.3944911689,264882.71315259294,{"$f":"JH164+JH165-JH166","v":260689.51132435931},256247.57015804516,251796.07344084795,247575.00227111587,243105.13771613024,238865.66347874742,234377.36057292964,229879.41264819459,226091.80066514655,221576.9055532596,217292.31621085358,212758.81353173684,208455.58104527142,203903.39959190512,199341.45264762238,195009.72099947682,190428.9854033757,186078.42925072392,181478.83324395699,176869.38072099269,172730.05233076439,168102.42869100635,163704.89572156529,159058.23399548969,154641.62672128965,149975.85441847122,145300.10024198936,140854.34465778258,136159.36810055951,131694.35364044513,126980.08165851586,122255.73517125343,118241.29450608038,113499.13995914759,108986.85979531468,104225.23427479714,99693.446293235902,94912.276057233947,90120.906408811672,85559.317500943886,80748.289455348888,76167.005029136984,71336.244290348113,66495.189942408062,62363.821999666543,57504.520445187125,52874.873230730118,47995.660303402241,43346.064245728703,38446.86495119235,33537.24494869155,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,{"$f":"LT164+LT165-LT166","v":28857.18407807979},28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,{"$f":"OF164+OF165-OF166","v":28857.18407807979},28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,{"$f":"QR164+QR165-QR166","v":28857.18407807979},28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,{"$f":"TD164+TD165-TD166","v":28857.18407807979},28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,{"$f":"VP164+VP165-VP166","v":28857.18407807979},28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,{"$f":"YB164+YB165-YB166","v":28857.18407807979},28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,{"$f":"AAN164+AAN165-AAN166","v":28857.18407807979},28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979,28857.18407807979]
[null,null,null,"Interest Cost",null,null,null,{"$f":"SUM(K170:XFD170)","v":480833.14483866672},"EUR",null,{"$f":"K169*K164","v":0},{"$f":"L169*L164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,236.24667452271083,423.54333232143807,611.33944787429539,799.63635306862682,988.43538334347647,1177.737877699059,1367.5451787062564,1557.8586325161398,1748.679588869516,1940.0094011065016,2131.8494261761189,{"$f":"BX169*BX164","v":2324.2010246459217},2517.0655607116441,2710.4444022068751,2904.3389206127604,3098.7504910677276,3088.7350650147191,3079.4972424404623,3069.4396424564979,3059.359559638242,3051.6569462766938,3041.5397545709907,3032.1999632949301,3022.0401912190546,3012.6577325774715,3002.4552059862331,2992.2299055247768,2982.7817829876371,2972.5134567436648,2963.0222206247754,2952.7106928443295,2942.3761670785725,2933.6185947183485,2923.2432603949856,2913.6447997579326,2903.2258306449944,2893.5836463564615,2883.1208645734919,2872.6347784395507,2862.9253388121269,2852.3951631219511,2842.6415442617485,2832.0670995046166,2821.4691215854705,2813.2475609527551,2802.6103679610001,2792.7495195373499,2782.067632603646,2772.1619995432548,2761.4352371194491,2750.6846375568525,2740.7101507931529,2729.914393338328,2719.8946571633946,2709.0535586187948,2698.1883895158376,2689.6990993784166,2678.793637635566,2668.6639802879918,2657.7127433301589,2647.5372182171172,2636.5400207828893,2625.5184423219143,2615.2724318407654,2604.204604917375,2593.9122525897901,2582.7979902745574,2571.6591088481682,2562.8955568987813,2551.7152829187753,2541.3102619712881,2530.0831091123018,2519.6311148574764,2508.3568941005346,2497.0577371947106,{"$f":"EJ169*EJ164","v":2486.533592204471},2475.1870737647405,2464.615471969661,2453.2214012909785,2441.8021516594922,2431.9576707167762,2420.4932393410736,2409.803489424944,2398.2910350455036,2387.5531657385659,2375.9924954170338,2364.4063134523467,2353.594566926206,2341.9598694898018,2331.0995102525771,2319.4161027006135,2307.7069357780856,2298.3719561389844,2286.6191103396795,2275.6403715054607,2263.8383527526294,2252.8103426553371,2240.9589541639743,2229.081475686628,2217.9778533408053,2206.0506998126652,2194.8973032457839,2182.920276159547,2170.9169065306028,2161.2871400445924,2149.2389222887132,2137.964225418264,2125.8656615787399,2114.5405183726739,2102.3914077780291,2090.2156172296595,2078.8130918710372,2066.5864434134864,2055.1329590249538,2042.8552502484019,2030.5506040832697,2020.6189652372013,2008.2682783186169,1996.6905145032581,1984.28828495629,1972.6588762991419,1960.2048995279088,1947.7236410948101,1936.0150451599225,1923.4817224504211,1911.7209591493474,1899.1353658140115,1886.5222284574525,1875.4814908001745,1862.818429796052,1850.9276734099922,1838.2118317881873,1826.268190532269,1813.499359617713,1800.702624475301,1788.6779282428593,1775.8278806245003,1763.7497667793962,1750.8461962401852,{"$f":"GV169*GV164","v":1737.9144539944352},1727.354482736383,1714.374225059511,1702.1656501231014,1689.1313670743446,1676.8686605151904,1663.7801394207543,1650.6630882207851,1638.3174490514075,1625.1458306143682,1612.745517065815,1599.5191169347047,1586.2639142042733,1575.3798505637797,1562.0748676010858,1549.5409334692163,1536.1806563084715,1523.5913197132825,1510.1755316506221,1496.7305755414779,1484.0563925125994,1470.555590255748,1457.8254519164814,1444.2685850125667,1430.6822725154552,1419.4664551020301,1405.8290733471931,1392.9620943904279,1379.2681253579181,1366.3444488294072,1352.593671756616,1338.8130765447193,1325.8026033040976,1311.9648587095942,1298.8971248893035,1285.002008342989,1271.0767910235643,1258.7214125888454,1244.7411459274761,1231.5306149366074,1217.4924256921704,1204.2238597230494,1190.1275229295036,1176.0006966646506,1162.6433199862222,1148.4579985158273,1135.0420133277444,1120.7979698673464,1106.5231490325859,1094.6174894257531,1080.2889295460732,1066.7294344562811,1052.3416092047496,1038.7227342923611,1024.2754145909341,1009.7969304247141,996.08721982213331,981.54888737508088,967.77921312770138,953.18080149482512,938.55093234345998,926.28954324455515,911.60457166560502,897.68798163722977,{"$f":"JH169*JH164","v":882.94237717530984},868.96503774786447,854.15856719348392,839.32024480282655,825.25000757038629,810.35045905376751,796.21887826249144,781.2578685764322,766.2647088273153,753.63933555048857,738.58968517753203,724.30772070284524,709.19604510578949,694.85193681757141,679.67799863968378,664.47150882540802,650.03240333158942,634.76328467791905,620.26143083574641,604.92944414652334,589.56460240330898,575.76684110254803,560.34142897002118,545.682985738551,530.19411331829895,515.47208907096558,499.91951472823746,484.33366747329791,469.51448219260863,453.86456033519841,438.98117880148379,423.26693886171955,407.51911723751147,394.13764835360126,378.330466530492,363.28953265104894,347.41744758265713,332.31148764411972,316.37425352411316,300.4030213627056,285.19772500314633,269.16096485116299,253.89001676378996,237.78748096782707,221.65063314136023,207.87940666555517,191.68173481729042,176.24957743576707,159.98553434467414,144.48688081909569,128.15621650397452,111.79081649563851,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,{"$f":"LT169*LT164","v":96.190613593599309},96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,{"$f":"OF169*OF164","v":96.190613593599309},96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,{"$f":"QR169*QR164","v":96.190613593599309},96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,{"$f":"TD169*TD164","v":96.190613593599309},96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,{"$f":"VP169*VP164","v":96.190613593599309},96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,{"$f":"YB169*YB164","v":96.190613593599309},96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,{"$f":"AAN169*AAN164","v":96.190613593599309},96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309]
[null,null,null,"Up Front Fee","%",{"$f":"INDEX(InputC!I74:AD74,$E$1)","v":0.02},{"$f":"G133","v":929625.1473203185},{"$f":"SUM(K175:XFD175)","v":18592.50294640637},null,null,{"$f":"K174*$F$175*$G$175","v":0},{"$f":"L174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,{"$f":"V174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18592.50294640637,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PV of Debt Service =Debt",null,{"$f":"NPV(H125,K179:IZ179)","v":768395.61597671057},null,null,"EUR"]
[null,null,null,"Add: Defaulted Debt",null,null,null,null,"EUR",null,{"$f":"K197","v":0},{"$f":"L197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,{"$f":"TD197","v":96.190613593599309},96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,{"$f":"VP197","v":96.190613593599309},96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,{"$f":"YB197","v":96.190613593599309},96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,{"$f":"AAN197","v":96.190613593599309},96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309,96.190613593599309]
[null,null,null,"Default at Maturity",null,{"$f":"_xlfn.XLOOKUP(H7,8:8,186:186,0,-1)","v":0},null,null,"EUR"]
[]
[null,null,null,"Cash Flow After Debt Service",null,null,null,null,"EUR",null,{"$f":"K193-K194-K195","v":0},{"$f":"L193-L194-L195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX193-BX194-BX195","v":0},0,0,0,2441.3513227881049,2344.0327349166946,2438.710895051875,2437.3857951733535,2148.0574272410568,2434.725783195081,2337.3908549556481,2432.0526344230493,2334.7111134776023,2429.3662839795988,2428.0181377692561,2330.6666666666661,2425.3118624717472,2327.9537169641953,2422.592221903431,2421.2273690285538,2227.8591500582879,2418.4875566909332,2321.1125806043165,2415.7342134557402,2318.3524468819305,2412.9672724989869,2411.5786819023333,2314.1866666666656,2408.7912183458993,2311.39232847312,2405.9899885605337,2404.5841900994101,2115.1749245600358,2401.7621833916601,2304.3459580224453,2398.9262398594119,2301.5030202883872,2396.0762906739556,2394.6460423594026,2297.2122666666646,2391.7749548962756,2294.3340983273129,2388.8896882173485,2387.4417158023916,2097.9901722968361,2384.53504889341,2287.0763367631189,2381.6140270551932,2284.1481108970384,2378.6785793941744,2377.2054236301847,2279.7286346666642,2374.2482035431631,2276.7641212771323,2371.2763788638686,2369.7849672764623,2080.2898774657406,2366.7911003602112,2269.2886268660113,2363.782447866849,2266.2725542239486,2360.7589367759983,2359.2415863390888,2261.7204937066635,{"$f":"EJ193-EJ194-EJ195","v":2356.1956496494568},2258.6670449154453,2353.1346702297842,2351.5985162947554,2158.0585737897118,2348.5148333710167,2250.9672856719908,2345.4159213028533,2247.8607308506671,2342.3017048792772,2340.7388339292611,2243.1721085178624,2337.6015191389397,2240.0270562629075,2334.4487103366764,2332.8664717835973,2043.2803310034024,2329.6902783721462,2232.0963042421499,2326.4983989419379,2228.8965527761857,2323.2907560256554,2321.6809989471376,2224.0672717733978,2318.449564713108,2220.8278679507939,2315.2021716467762,2313.5724659371044,2023.9387409335041,2310.3009867233104,2212.6591933694135,2307.0133509101961,2209.3634493594709,2303.7094787064243,2302.0514289155517,2204.3892899265993,2298.7230516545005,2201.0527039893177,2295.3782367961794,2293.6996399152176,2004.0169031615087,2290.3300163250087,2192.6389691704953,2286.9437514375013,2189.2443528402546,2283.5407630676164,2281.8329717830175,2184.1209686243965,2278.4047432041343,2180.6842851089968,2274.959583900064,2273.2306291126733,2079.4974102563529,2269.759916814759,2172.0181382456094,2266.2720639806257,2168.5216834254616,2262.7669859596444,2261.0079609365075,2163.2445976831268,2257.4768855002576,2159.7048136622652,2253.9283714170651,2252.1475479860528,{"$f":"GV193-GV194-GV195","v":1962.3623325640428},2248.5727143192007,2150.7786823929773,2244.9802259000435,2147.1773339282245,2241.3699955384327,2239.5581997646023,2141.7419356136206,2235.9211920652651,2138.0959580721328,2232.2662225595759,2230.4319744256336,1940.5932025409638,2226.749895748776,2128.9020428647655,2223.0496326770444,2125.1926539460701,2219.3310954045846,2217.4649457575397,2119.5941936820282,2213.7188278272224,2115.838836814296,2209.9542092363627,2208.064933658402,1918.1709986171918,2204.2723926212384,2106.3691041507082,2200.4611216573539,2102.5484335644524,2196.6310282667218,2194.7088941302645,2096.782019492488,2190.8503926620378,2092.9140019187244,2186.9728355134539,2185.0268816681528,1991.0761285757071,2181.1205643998737,2083.1601772752283,2177.1949553070735,2079.2248865713846,2173.2499591147225,2171.2701609541718,2073.285480077262,2167.2959044418985,2069.3014219762854,2163.3020205788553,2161.2976881181967,1871.2884124329767,2157.2741813318698,2059.2549825934839,2153.2308039662857,2055.2016331685254,2149.167457888163,2147.128265782796,2049.0840444795795,2143.0347815751538,2044.9804646355724,2138.9210811962203,2136.8566187617407,1846.7870648059652,2132.712406771825,2034.6326320712878,2128.5477280852747,{"$f":"JH193-JH194-JH195","v":2030.4576821635801},2124.3624816248075,2122.2621137562792,2024.1565658139652,2118.0458250224083,2019.9298785746387,2113.8087136321064,2111.6823173245939,1821.5506767501438,2107.4137789749793,2009.2716110334259,2103.124159927831,2004.9714126284871,2098.8133560735505,2096.6499771689669,1998.4812627883839,2092.3071997730794,1994.127774931877,2087.9429750410682,2085.7527868443303,1891.5571970526471,2081.3561923442276,1983.1497593644281,2076.9378847256648,1978.7205550073404,2072.4977567557562,2070.2694764840344,1972.0357006720342,2065.7964157662709,1967.5516081798332,2061.3012642922995,2059.0453704496595,1768.7839129642252,2054.516878114553,1956.2442521453595,2049.9660212674335,1951.6821716575596,2045.3926894584283,2043.097560778554,1944.7967716921939,2038.4903082392584,1940.1781564252269,2033.8603022210673,2031.5367315631474,1741.2074303531508,2026.872384457989,1928.5315797097192,2022.1850019054555,1923.8326368072849,2017.4744701421796,2015.1104876019099,1916.7406748429594,6940.0869476089219,6595.7516403193395,6923.3957759133455,6915.0193036915452,5898.6221728295068,6898.2043323774478,6553.7657312599358,6881.3063182755659,6536.8260420966608,6864.3248512689561,6855.8026942112838,6511.2595192152648,{"$f":"LT193-LT194-LT195","v":6838.6952744449936},6494.1099079367241,6821.5033675985496,6812.8756012100957,6132.2265564221962,6795.5561807565764,6450.8644216055372,6778.1512262316364,6433.4165417673657,6760.6603152148282,6751.8824934454269,6407.0830231995269,6734.2618510861485,6389.4189235826307,6716.5541870343113,6707.667587654204,5690.759071522667,6689.8285845870787,6344.8760726615083,6671.901481426391,6326.9047564281909,6653.8858430790779,6644.8446866565937,6299.7812323033177,6626.695425026538,6281.5872096979137,6608.4565310531443,6599.3033336916342,5582.1275620761508,6580.9291605324952,6235.7080732491586,6562.4642442769864,6217.197617528841,6543.9081367792542,6534.5957456640954,6189.2603876802214,6515.9020061851379,6170.5205443966543,6497.1159453925438,6487.6881521101868,5470.23710734624,6468.7627537562739,6123.2650338544372,6449.743890013101,6104.1992644625107,6430.6310992904364,6421.0393364418223,6075.4239177184327,6401.7847847784951,6056.1218791363581,6382.4351421621241,6372.7245150812969,5690.9899389744305,6353.2313547767653,6007.4487032778734,6333.6419251212965,5987.8109608041896,6313.9557506769534,6304.0762349428815,5958.1723536577892,6284.2440467296537,5938.2912539182535,6264.3139148347918,6254.3119689415407,{"$f":"OF193-OF194-OF195","v":5236.2853555514685},6234.2340138278732,5888.1578827840149,6214.0569012827409,5867.9310080361192,6193.7801416050661,6183.6042403989713,5837.4032426753256,6163.1770865393473,5816.9257099436045,6142.649050687638,6132.3470464175898,5114.0196346258144,6111.6667526505125,5765.2883376753371,6090.8843267290249,5744.4546566850049,6069.9992642610205,6059.5180860187429,5713.0110583633877,6038.4781175433309,5691.9191996497148,6017.33424061607,6006.7231762179199,4988.0859420723918,5985.4224736378301,5638.7327062134009,5964.0165749386988,5617.2740147933582,5942.5049605966542,5931.7093470071086,5584.8871085220926,5910.0381794774339,5563.1624940470101,5888.2599862423558,5877.3305899122606,5194.3742387423663,5855.3908662547683,5508.3804058076057,5833.3427905946628,5486.2779536449625,5811.1858278223572,5800.0663458251256,5452.9194401855593,5777.7450432695605,5430.5430872762236,5755.3135042374297,5744.056226017432,4724.7711843124416,5721.458310650215,5374.1175363896373,5698.7487927203056,5351.3520106621145,5675.9271210648312,5664.4740546076819,5316.9927417989293,5641.4831129754502,5293.9450983023144,5618.3786277723566,5606.783631205758,4587.1600382496181,5583.507778377525,5235.8267808891296,5560.1169749097189,{"$f":"QR193-QR194-QR195","v":5212.3782893897815},5536.6106531045798,5524.8139946537158,5176.9882424607013,5501.1333247725179,5153.2491696591869,5477.3357050133309,5465.3928585497351,4445.4205578049105,5441.4187301366546,5093.3873027236068,5417.3262025648137,5069.2353564792793,5393.1146911055212,5380.964132901132,5032.7836081423266,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,{"$f":"TD193-TD194-TD195","v":-96.190613593599309},-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,{"$f":"VP193-VP194-VP195","v":-96.190613593599309},-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,{"$f":"YB193-YB194-YB195","v":-96.190613593599309},-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,{"$f":"AAN193-AAN194-AAN195","v":-96.190613593599309},-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309,-96.190613593599309]
[null,null,null,"Dividends",null,null,null,null,"EUR",null,{"$f":"K196+K197-K198","v":0},{"$f":"L196+L197-L198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX196+BX197-BX198","v":0},0,0,0,2441.3513227881049,2344.0327349166946,2438.710895051875,2437.3857951733535,2148.0574272410568,2434.725783195081,2337.3908549556481,2432.0526344230493,2334.7111134776023,2429.3662839795988,2428.0181377692561,2330.6666666666661,2425.3118624717472,2327.9537169641953,2422.592221903431,2421.2273690285538,2227.8591500582879,2418.4875566909332,2321.1125806043165,2415.7342134557402,2318.3524468819305,2412.9672724989869,2411.5786819023333,2314.1866666666656,2408.7912183458993,2311.39232847312,2405.9899885605337,2404.5841900994101,2115.1749245600358,2401.7621833916601,2304.3459580224453,2398.9262398594119,2301.5030202883872,2396.0762906739556,2394.6460423594026,2297.2122666666646,2391.7749548962756,2294.3340983273129,2388.8896882173485,2387.4417158023916,2097.9901722968361,2384.53504889341,2287.0763367631189,2381.6140270551932,2284.1481108970384,2378.6785793941744,2377.2054236301847,2279.7286346666642,2374.2482035431631,2276.7641212771323,2371.2763788638686,2369.7849672764623,2080.2898774657406,2366.7911003602112,2269.2886268660113,2363.782447866849,2266.2725542239486,2360.7589367759983,2359.2415863390888,2261.7204937066635,{"$f":"EJ196+EJ197-EJ198","v":2356.1956496494568},2258.6670449154453,2353.1346702297842,2351.5985162947554,2158.0585737897118,2348.5148333710167,2250.9672856719908,2345.4159213028533,2247.8607308506671,2342.3017048792772,2340.7388339292611,2243.1721085178624,2337.6015191389397,2240.0270562629075,2334.4487103366764,2332.8664717835973,2043.2803310034024,2329.6902783721462,2232.0963042421499,2326.4983989419379,2228.8965527761857,2323.2907560256554,2321.6809989471376,2224.0672717733978,2318.449564713108,2220.8278679507939,2315.2021716467762,2313.5724659371044,2023.9387409335041,2310.3009867233104,2212.6591933694135,2307.0133509101961,2209.3634493594709,2303.7094787064243,2302.0514289155517,2204.3892899265993,2298.7230516545005,2201.0527039893177,2295.3782367961794,2293.6996399152176,2004.0169031615087,2290.3300163250087,2192.6389691704953,2286.9437514375013,2189.2443528402546,2283.5407630676164,2281.8329717830175,2184.1209686243965,2278.4047432041343,2180.6842851089968,2274.959583900064,2273.2306291126733,2079.4974102563529,2269.759916814759,2172.0181382456094,2266.2720639806257,2168.5216834254616,2262.7669859596444,2261.0079609365075,2163.2445976831268,2257.4768855002576,2159.7048136622652,2253.9283714170651,2252.1475479860528,{"$f":"GV196+GV197-GV198","v":1962.3623325640428},2248.5727143192007,2150.7786823929773,2244.9802259000435,2147.1773339282245,2241.3699955384327,2239.5581997646023,2141.7419356136206,2235.9211920652651,2138.0959580721328,2232.2662225595759,2230.4319744256336,1940.5932025409638,2226.749895748776,2128.9020428647655,2223.0496326770444,2125.1926539460701,2219.3310954045846,2217.4649457575397,2119.5941936820282,2213.7188278272224,2115.838836814296,2209.9542092363627,2208.064933658402,1918.1709986171918,2204.2723926212384,2106.3691041507082,2200.4611216573539,2102.5484335644524,2196.6310282667218,2194.7088941302645,2096.782019492488,2190.8503926620378,2092.9140019187244,2186.9728355134539,2185.0268816681528,1991.0761285757071,2181.1205643998737,2083.1601772752283,2177.1949553070735,2079.2248865713846,2173.2499591147225,2171.2701609541718,2073.285480077262,2167.2959044418985,2069.3014219762854,2163.3020205788553,2161.2976881181967,1871.2884124329767,2157.2741813318698,2059.2549825934839,2153.2308039662857,2055.2016331685254,2149.167457888163,2147.128265782796,2049.0840444795795,2143.0347815751538,2044.9804646355724,2138.9210811962203,2136.8566187617407,1846.7870648059652,2132.712406771825,2034.6326320712878,2128.5477280852747,{"$f":"JH196+JH197-JH198","v":2030.4576821635801},2124.3624816248075,2122.2621137562792,2024.1565658139652,2118.0458250224083,2019.9298785746387,2113.8087136321064,2111.6823173245939,1821.5506767501438,2107.4137789749793,2009.2716110334259,2103.124159927831,2004.9714126284871,2098.8133560735505,2096.6499771689669,1998.4812627883839,2092.3071997730794,1994.127774931877,2087.9429750410682,2085.7527868443303,1891.5571970526471,2081.3561923442276,1983.1497593644281,2076.9378847256648,1978.7205550073404,2072.4977567557562,2070.2694764840344,1972.0357006720342,2065.7964157662709,1967.5516081798332,2061.3012642922995,2059.0453704496595,1768.7839129642252,2054.516878114553,1956.2442521453595,2049.9660212674335,1951.6821716575596,2045.3926894584283,2043.097560778554,1944.7967716921939,2038.4903082392584,1940.1781564252269,2033.8603022210673,2031.5367315631474,1741.2074303531508,2026.872384457989,1928.5315797097192,2022.1850019054555,1923.8326368072849,2017.4744701421796,2015.1104876019099,1916.7406748429594,6940.0869476089219,6595.7516403193395,6923.3957759133455,6915.0193036915452,5898.6221728295068,6898.2043323774478,6553.7657312599358,6881.3063182755659,6536.8260420966608,6864.3248512689561,6855.8026942112838,6511.2595192152648,{"$f":"LT196+LT197-LT198","v":6838.6952744449936},6494.1099079367241,6821.5033675985496,6812.8756012100957,6132.2265564221962,6795.5561807565764,6450.8644216055372,6778.1512262316364,6433.4165417673657,6760.6603152148282,6751.8824934454269,6407.0830231995269,6734.2618510861485,6389.4189235826307,6716.5541870343113,6707.667587654204,5690.759071522667,6689.8285845870787,6344.8760726615083,6671.901481426391,6326.9047564281909,6653.8858430790779,6644.8446866565937,6299.7812323033177,6626.695425026538,6281.5872096979137,6608.4565310531443,6599.3033336916342,5582.1275620761508,6580.9291605324952,6235.7080732491586,6562.4642442769864,6217.197617528841,6543.9081367792542,6534.5957456640954,6189.2603876802214,6515.9020061851379,6170.5205443966543,6497.1159453925438,6487.6881521101868,5470.23710734624,6468.7627537562739,6123.2650338544372,6449.743890013101,6104.1992644625107,6430.6310992904364,6421.0393364418223,6075.4239177184327,6401.7847847784951,6056.1218791363581,6382.4351421621241,6372.7245150812969,5690.9899389744305,6353.2313547767653,6007.4487032778734,6333.6419251212965,5987.8109608041896,6313.9557506769534,6304.0762349428815,5958.1723536577892,6284.2440467296537,5938.2912539182535,6264.3139148347918,6254.3119689415407,{"$f":"OF196+OF197-OF198","v":5236.2853555514685},6234.2340138278732,5888.1578827840149,6214.0569012827409,5867.9310080361192,6193.7801416050661,6183.6042403989713,5837.4032426753256,6163.1770865393473,5816.9257099436045,6142.649050687638,6132.3470464175898,5114.0196346258144,6111.6667526505125,5765.2883376753371,6090.8843267290249,5744.4546566850049,6069.9992642610205,6059.5180860187429,5713.0110583633877,6038.4781175433309,5691.9191996497148,6017.33424061607,6006.7231762179199,4988.0859420723918,5985.4224736378301,5638.7327062134009,5964.0165749386988,5617.2740147933582,5942.5049605966542,5931.7093470071086,5584.8871085220926,5910.0381794774339,5563.1624940470101,5888.2599862423558,5877.3305899122606,5194.3742387423663,5855.3908662547683,5508.3804058076057,5833.3427905946628,5486.2779536449625,5811.1858278223572,5800.0663458251256,5452.9194401855593,5777.7450432695605,5430.5430872762236,5755.3135042374297,5744.056226017432,4724.7711843124416,5721.458310650215,5374.1175363896373,5698.7487927203056,5351.3520106621145,5675.9271210648312,5664.4740546076819,5316.9927417989293,5641.4831129754502,5293.9450983023144,5618.3786277723566,5606.783631205758,4587.1600382496181,5583.507778377525,5235.8267808891296,5560.1169749097189,{"$f":"QR196+QR197-QR198","v":5212.3782893897815},5536.6106531045798,5524.8139946537158,5176.9882424607013,5501.1333247725179,5153.2491696591869,5477.3357050133309,5465.3928585497351,4445.4205578049105,5441.4187301366546,5093.3873027236068,5417.3262025648137,5069.2353564792793,5393.1146911055212,5380.964132901132,5032.7836081423266,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD196+TD197-TD198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP196+VP197-VP198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB196+YB197-YB198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN196+AAN197-AAN198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity IRR","%",{"$f":"IRR(K203:ABZ203,0.0001)","v":1.0009083155887E-2},{"$f":"(1+F204)^months-1","v":0.12694664162121994},null,"%"]
[]
[null,null,null,"Debt Service",null,null,null,null,"EUR"]
[null,null,null,"PV of CFADS over Life","EUR"]
[]
[null,null,null,"CFADS for Loan Life",null,null,null,null,"EUR"]
[]
[null,null,null,"CFADS",null,null,null,null,null,null,{"$f":"K208","v":0},{"$f":"L208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Accumulated Default",null,null,null,null,null,null,{"$f":"K186","v":0},{"$f":"L186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Investment Account"]
[null,null,null,"Payments",null,null,null,{"$f":"SUM(K243:XFD243)","v":1120000},"EUR",null,{"$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,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash in Final Construction Period","Period",{"$f":"H6","v":16},{"$f":"LOOKUP(F247,246:246,244:244)","v":1170312.0723844795}]
[]
[null,null,null,"Closing Balance","EUR",null,null,null,"EUR",null,{"$f":"SUM(K250:K252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW250:BW252)","v":0},0,0,0,0,8544.7296297583671,16798.642737837472,25432.033068623161,34111.10079873036,41828.100697060734,50593.414382602758,59069.13991522327,67925.578057170758,76492.936043474896,85441.517540075612,94437.532702476354,103145.24633613465,112234.96655892528,121036.90800402054,130221.38177826612,139454.60552108279,148064.85156510683,157392.47739674017,166433.65205340763,175858.69423391987,184997.82921355031,194521.37880276609,204095.57140648706,213384.69018508558,223059.06171746241,232448.91920454314,242224.5924282741,252052.31781114748,260924.3865774688,270851.21701237391,280494.94405384443,290525.90555544221,300274.34605794708,310410.60674873152,320600.93552166643,330509.63513877179,340807.05189394718,350823.43881712673,361229.14563393727,371690.42882588942,381199.59979231498,391767.09711005818,402055.0761261686,412733.89522131748,423133.81958212121,433925.21116120566,444774.33873780578,455345.52608011384,466309.14060971193,476995.45660643274,488074.84516872774,499213.58427457238,509404.00694412197,520656.57350012509,531633.4611613435,543005.05030669924,554101.62824833335,565593.57919240941,577147.19430045714,{"$f":"SUM(EI250:EI252)","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,{"$f":"SUM(GU250:GU252)","v":1464269.6664046121},1479671.6727518095,1496165.1780606271,1512412.5281201706,1529084.2728559393,1545510.8701085588,1562362.8756002921,1579306.7530021241,1596007.0221026309,1613134.2474789729,1630018.9017083533,1647331.5553350225,1664738.6869378595,1681232.8312997408,1698824.6516747072,1716176.5293881763,1733959.0501079217,1751502.7076240024,1769478.0938164797,1787551.7087237115,1805388.1087124415,1823657.8951500177,1841691.5776170827,1860159.76387582,1878728.9699387802,1896391.7682395068,1915158.8599009628,1933692.6643370131,1952663.8055246805,1971402.8157853589,1990580.3257538206,2009862.8744478109,2028915.0574394432,2048407.5155287308,2067670.797957601,2087375.5523794682,2107188.3349294001,2126437.7583960854,2146464.5226937798,2166265.1412710249,2186510.2792325369,2206530.5102658798,2226996.5066118599,2247574.849135513,2267930.1754989037,2288733.1688360693,2309314.4209684515,2330344.6223758995,2351490.3722682684,2371744.3267588359,2393117.2711355342,2414271.7094652532,2435878.3508689357,2457267.8133056457,2479110.8135444466,2501073.9772368842,2522821.987091287,2545025.5715492191,2567015.3680024338,2589462.1127654044,2612032.4511484602,2633719.085632748,2656532.8481430202,2679136.2896535029,{"$f":"SUM(JG250:JG252)","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,{"$f":"SUM(LS250:LS252)","v":4462694.3232137496},4495637.714105906,4528428.5131414868,4561737.8098439723,4595232.6047827099,4628241.9577597994,4662107.0182970408,4695824.7520597475,4730066.2789938124,4764162.6302676518,4798784.9382579504,4833600.2466360992,4868273.6585565303,4903476.3253472866,4938539.3097411674,4974133.7758625466,5009926.7993148677,5044911.515370057,5081099.1912558386,5117152.8157762205,5153743.5856028646,5190202.609075523,5227201.0961903818,5264406.1686891047,5301483.0082497904,5339102.845180179,5376596.8216514587,5414636.1816877434,5452888.0812562611,5490345.7364594592,5529020.4958250448,5567575.4299291959,5606681.8176906807,5645670.850174062,5685213.820580814,5724977.934341169,5764628.4573078798,5804836.7044522651,5844933.903100851,5885591.3829277167,5926476.3860475607,5966582.2152106995,6007920.306096022,6049153.8169371299,6090954.1148194028,6132652.4794861628,6174920.2933327788,6217424.851501503,6259831.5100782588,6302811.6747917077,6345696.6642529517,6389157.899950942,6432862.7163486304,6476140.5090810778,6520332.7654536897,6564436.7908773767,6609124.0470170425,6653725.9087450104,6698913.8541383222,6744355.2745767916,6789715.6229430297,6835666.4023247631,6881539.0292578135,6928005.0237247944,{"$f":"SUM(OE250:OE252)","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,{"$f":"SUM(QQ250:QQ252)","v":10567322.621161411},10634217.362758985,10701826.198112423,10769817.259925567,10837856.746713841,10906616.911531668,10975429.925240658,11044968.066533701,11114899.532059943,11184218.584651902,11254937.625650711,11325720.784564745,11397240.405399352,11468828.750495892,11541158.190558877,11613897.01478407,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,{"$f":"SUM(TC250:TC252)","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,{"$f":"SUM(VO250:VO252)","v":11686711.579088703},11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,{"$f":"SUM(YA250:YA252)","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,{"$f":"SUM(AAM250:AAM252)","v":11686711.579088703},11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703]
[null," ",null,"Cash accumulated in final period","EUR",{"$f":"H7","v":396},{"$f":"LOOKUP(F256,8:8,253:253)","v":11686711.579088703}]
[]
[null,null,"MIRR",null,"% p.a.",null,{"$f":"MIRR(K72:IZ72,F251,F251)","v":4.7180134930489004E-3}]
[null,null,null,"NPV of cashflow at the risk free rate","EUR",{"$f":"G267","v":2.8708987190766422E-3}]
[null,null,null,"Annualised premium earned","% p.p.",null,{"$f":"PMT(F268,F256,-G270)","v":-9.1880562354420094E-4}]
[]
[null,null,null,"Fees from Debt Schedule",null,null,null,null,null,null,{"$f":"K175","v":0},{"$f":"L175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18592.50294640637,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Fees --> Uses of Funds",null,null,null,null,null,null,7072.9279757250106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Paste Block",null,null,null,null,null,null,{"$f":"SUM(K286:K289)","v":7072.9279757250106},{"$f":"SUM(L286:L289)","v":210.86114124780391},403.42343762446473,596.49923345813011,790.08989808068509,984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX286:BX289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ286:EJ289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV286:GV289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH286:JH289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT286:LT289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF286:OF289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR286:QR289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD286:TD289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP286:VP289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB286:YB289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN286:AAN289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Difference",null,null,null,{"$f":"SUM(K292:XFD292)","v":31973.435660176048},null,null,{"$f":"K283-K290","v":-7072.9279757250106},{"$f":"L283-L290","v":-210.86114124780391},-403.42343762446473,-596.49923345813011,-790.08989808068509,-984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18592.50294640637,236.24667452271083,423.54333232143807,611.33944787429539,799.63635306862682,988.43538334347647,1177.737877699059,1367.5451787062564,1557.8586325161398,1748.679588869516,1940.0094011065016,2131.8494261761189,{"$f":"BX283-BX290","v":2324.2010246459217},2517.0655607116441,2710.4444022068751,2904.3389206127604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ283-EJ290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV283-GV290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH283-JH290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT283-LT290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF283-OF290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR283-QR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD283-TD290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP283-VP290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB283-YB290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN283-AAN290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"UDF"]
[null,null,"Construction Switch",null,null,null,null,null,null,null,{"$f":"K6","v":0},{"$f":"L6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BX6","v":1},1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"GV6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"LT6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"QR6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"VP6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"AAN6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Financial Close Switch",null,null,null,null,null,null,null,{"$f":"K174","v":0},{"$f":"L174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital Expenditures",null,null,null,null,null,null,null,{"$f":"K146","v":0},{"$f":"L146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,{"$f":"BX146","v":70000},70000,70000,70000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Periodic Interest Rate",null,null,null,null,null,null,null,{"$f":"K169","v":3.3333333333333335E-3},{"$f":"L169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BX169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EJ169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GV169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JH169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LT169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OF169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QR169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TD169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VP169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YB169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAN169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,"Debt to Capital",null,null,null,null,null,null,null,{"$f":"F153","v":0.8}]
[null,null,"Up-Front Fee",null,null,null,null,null,null,null,{"$f":"'Project 5 - Wind  2'!F175","v":0.02}]
[]
[null,null,"IDC from UDF",null,null,null,{"$f":"InputC!F86","v":true},{"$f":"circ_method","v":3},null,null,{"$f":"IF($G$302,idc_calc(K295:ABZ295,K296:ABZ296,K297:ABZ297,K298:ABZ298,K299,K300))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18592.502946016557,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fees from UDF",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,236.24667452271083,423.54333232143807,611.33944787429539,799.63635306862682,988.43538334347647,1177.737877699059,1367.5451787062564,1557.8586325161398,1748.679588869516,1940.0094011065016,2131.8494261761189,2324.2010246459217,2517.0655607116441,2710.4444022068751,2904.3389206127604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Project 6 - BESS 2","index":15,"n_rows":303,"n_cols":754,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[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",{"$f":"INDEX(InputC!I57:AD57,E1)","v":0}]
[null,null,null,"Total Nominal O&M Cost",null,null,null,{"$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,{"$f":"AAN66*AAN51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre tax IRR","%",{"$f":"IRR(K72:ABZ72,0.001)","v":5.3073031803154702E-3},{"$f":"(1+F73)^(months/$F$5)-1","v":6.5579975603980767E-2},null,"%"]
[null,null,null,"Adjusted Investment for Construction Funding"]
[]
[]
[null,null,null,"Gross Investment",null,null,null,null,"EUR",null,{"$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,{"$f":"AAO82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.a.",null,{"$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,{"$f":"IF(AAL90,AAM86/AAL90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Weighting",null,null,null,{"$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$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT with Economic Depreciation",null,null,null,{"$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,{"$f":"AAN70-AAN101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Debt Sizing"]
[null,null,"Debt Flags"]
[null,null,null,"Month Number",null,null,null,null,"Month",null,{"$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,{"$f":"MONTH(AAM4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,"Add: Adjustment for Period Pre-COD","Date",{"$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$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Target Debt Service over Debt Repayment",null,null,null,{"$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,"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,{"$f":"AAL126*(1+AAM125*AAM110)","v":1.4908326824182614},1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614]
[]
[]
[null,null,null,"Debt to Capital Applied","%",null,{"$f":"F133","v":0.8}]
[null,null,null,"DSCR Applied in Repayment","x",null,{"$f":"G140","v":1.4}]
[null,null,"Circular Method",null,"Code",{"$f":"InputC!F83","v":3}]
[null,null,null,"Capital Expenditures",null,null,null,{"$f":"SUM(K146:XFD146)","v":149999.99999999997},"EUR",null,{"$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,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Sources",null,null,null,{"$f":"SUM(K155:XFD155)","v":153704.22674190337},"EUR",null,{"$f":"SUM(K153:K154)","v":0},{"$f":"SUM(L153:L154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23887.839053694086,21492.272332714612,21549.585058935183,21607.050619092344,{"$f":"SUM(BX153:BX154)","v":21664.669420743259},21722.441872531905,21780.368384191992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ153:EJ154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV153:GV154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH153:JH154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT153:LT154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF153:OF154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR153:QR154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD153:TD154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP153:VP154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB153:YB154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN153:AAN154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS over Debt Repayment",null,null,null,null,"EUR",null,{"$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":"K160/$F$161","v":0},{"$f":"L160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX160/$F$161","v":0},0,0,866.2776769115269,897.17969045512984,865.57547653869256,896.46169641412496,896.10249543577709,802.07711167768571,895.38368387231458,863.81756040657194,894.66432390553371,863.11342077007168,893.94441281482818,893.58424974547836,862.05616012191683,892.86350684905142,861.35061491039767,892.14220598974271,891.78134546477202,829.16212171853272,891.05920250100348,859.58426514045482,890.33649468155488,858.87672329723193,889.61321923413016,889.25136778120168,857.81432837201578,888.52723567468456,857.10533958863402,887.80252897125797,887.43995927013259,793.96779379468194,886.71438541309783,855.33030798624873,885.98822993529188,854.61926411105969,885.26149001168903,884.89789999746222,853.55158458116478,884.17027808878061,852.83905161281211,883.44206463277101,883.07773518228316,789.88086180665687,882.3486290469549,851.05508525609594,881.61892420673394,850.34043762176088,880.88861778280057,880.52323807483072,849.26732029478057,879.79202385769088,848.55114061053689,879.06020082003863,878.69406008428518,785.77160278445206,877.96131835543781,846.75798175508464,877.22796051211594,846.03962669416637,876.49398362062186,876.12676211250027,844.96091545518766,{"$f":"EJ160/$F$161","v":875.39185112781479},844.24098456768388,874.65631372016321,874.28830918114727,812.39964457607607,873.55182657446278,842.43837054942139,872.81471011170333,841.71620241513892,872.07695680318841,871.70784039491741,840.63173816787253,870.96912619146087,839.90794959388097,870.22976762668111,869.85984576452472,777.4835983945627,869.11951498692042,838.09561272997121,868.37853227293476,837.36952385633458,867.63689457577686,867.26582915375377,836.27914446306693,866.5232032480302,835.55138968330527,865.77991469995595,865.40802097271921,773.3035703138537,864.66373268188499,833.72905717107517,863.91877402883495,832.99893783222274,863.17314190851698,862.80007232511844,831.90247805256922,862.05342416042743,831.17064647070072,861.30609472278854,860.93217354588376,769.09864928736283,860.18381630901013,829.33804028455029,859.43476993159891,828.60377865327018,858.68503124916401,858.30990130192117,827.50107008170585,857.55911820660856,826.76504898252074,856.80763485114028,856.43162957633513,795.26392452262326,855.67908982801612,824.92188576876856,854.92584180125345,824.18336787419832,854.17188227093061,853.79463468129063,0,0,0,0,0,{"$f":"GV160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"K164+K165-K166","v":0},{"$f":"L164+L165-L166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19110.27124295527,36304.089109126959,53543.757156275111,70829.397651548992,{"$f":"BX164+BX165-BX166","v":88161.133188143605},105539.08668616913,122963.38139352272,122506.9816545896,122018.15856964978,121559.31028834326,121068.04629289027,120575.50395176413,120175.34518659233,119680.54598667532,119215.66357955767,118718.38480091734,118250.99932948366,117751.22491443378,117250.14474773641,116778.92240344029,116275.32197126937,115801.55576292987,115295.41874281656,114787.95545982785,114341.41985630874,113831.49871999543,113351.35278392163,112838.85413185315,112356.10692232876,111841.0140595024,111324.56607191954,110837.83363045393,110318.7658402141,109829.38972009285,109307.68515685524,108784.60414810796,108353.25170147364,107827.71482173212,107331.81022981831,106803.59470064908,106304.98741887351,105774.07588692474,105241.7582398837,104739.01251610214,104203.9722797337,103698.47980238668,103160.6993370952,102621.49059970323,102173.68137322892,101631.91168209273,101119.62963577695,100575.07614368947,100059.98595988001,99512.630628630141,98963.816159317415,98444.428226220363,97892.784296450074,97370.542436827702,96816.050710797092,96260.076819748792,95795.172139696835,95236.528061807054,94707.225173591331,94145.687963657852,93613.467296842544,93049.018204211403,92483.054836112948,91946.370770111476,{"$f":"EJ164+EJ165-EJ166","v":91377.466821550697},90837.817393054851,90265.953803978206,89692.552007476988,89179.12753625917,88602.839468138904,88055.743895816617,87476.448332024302,86926.320290715914,86343.997734881777,85760.103220269797,85205.338492836163,84618.38716162082,84060.54050256568,83470.512536614217,82878.88773263841,82377.667093352647,81783.139802010235,81217.65465528697,80620.001638531656,80051.365453470426,79450.566443739546,78848.135836064917,78274.683811055394,77669.076220510877,77092.421751562608,76483.616576034532,75873.153943648591,75352.760886480231,74739.273023419941,74154.674876326928,73537.938351885852,72950.065875226588,72330.059619568827,71708.359745975598,71115.485133742943,70490.483326694986,69894.280957979936,69265.95579978374,68635.910145570466,68095.597863435003,67462.399373337437,66857.935997630673,66221.361014357841,65613.49510575243,64973.521724855775,64331.790229303369,63718.728459986007,63073.565103312685,62457.045271341209,61808.427787394539,61158.024250442853,60566.620406755042,59912.830051616213,59287.61759935283,58630.317149549417,58001.56817217372,57340.7348504767,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,{"$f":"GV164+GV165-GV166","v":56678.075998630331},56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,{"$f":"JH164+JH165-JH166","v":56678.075998630331},56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,{"$f":"LT164+LT165-LT166","v":56678.075998630331},56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,{"$f":"OF164+OF165-OF166","v":56678.075998630331},56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,{"$f":"QR164+QR165-QR166","v":56678.075998630331},56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,{"$f":"TD164+TD165-TD166","v":56678.075998630331},56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,{"$f":"VP164+VP165-VP166","v":56678.075998630331},56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,{"$f":"YB164+YB165-YB166","v":56678.075998630331},56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,{"$f":"AAN164+AAN165-AAN166","v":56678.075998630331},56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331,56678.075998630331]
[null,null,null,"Interest Cost",null,null,null,{"$f":"SUM(K170:XFD170)","v":143040.57426904186},"EUR",null,{"$f":"K169*K164","v":0},{"$f":"L169*L164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,63.700904143184239,121.01363036375653,178.47919052091706,{"$f":"BX169*BX164","v":236.09799217182999},293.87044396047872,351.79695562056378,409.87793797840908,408.35660551529872,406.72719523216597,405.19770096114422,403.56015430963424,401.91834650588044,400.5844839553078,398.93515328891777,397.38554526519226,395.72794933639113,394.16999776494555,392.50408304811265,390.83381582578807,389.26307467813433,387.5844065708979,386.0051858764329,384.31806247605522,382.62651819942619,381.13806618769581,379.43832906665148,377.8378426130721,376.12951377284384,374.52035640776256,372.80338019834136,371.08188690639849,369.45944543484643,367.72921946738035,366.09796573364287,364.35895052285082,362.61534716035987,361.17750567157879,359.42571607244042,357.77270076606106,356.01198233549695,354.34995806291175,352.58025295641579,350.80586079961233,349.1300417203405,347.34657426577905,345.66159934128893,343.86899779031734,342.07163533234416,340.5789379107631,338.77303894030911,337.06543211925651,335.25025381229824,333.5332865329334,331.70876876210048,329.87938719772472,328.1480940874012,326.30928098816696,324.56847478942569,322.72016903599035,320.86692273249599,319.31724046565614,317.45509353935688,315.69075057863779,313.81895987885952,312.04489098947516,310.16339401403803,308.27684945370987,{"$f":"EJ169*EJ164","v":306.48790256703825},304.59155607183567,302.79272464351618,300.88651267992736,298.97517335825665,297.26375845419727,295.34279822712972,293.51914631938877,291.58816110674769,289.75440096905305,287.81332578293927,285.86701073423268,284.01779497612057,282.0612905387361,280.20180167521897,278.23504178871406,276.26295910879469,274.59222364450886,272.61046600670079,270.72551551762325,268.73333879510551,266.83788484490145,264.83522147913186,262.82711945354976,260.91561270351798,258.89692073503625,256.9747391718754,254.9453885867818,252.91051314549532,251.17586962160078,249.13091007806648,247.18224958775644,245.12646117295284,243.16688625075531,241.10019873189611,239.02786581991867,237.05161711247649,234.96827775564998,232.98093652659981,230.88651933261249,228.78636715190157,226.98532621145003,224.87466457779146,222.85978665876891,220.73787004785947,218.71165035250812,216.57840574951928,214.43930076434458,212.3957615332867,210.24521701104229,208.1901509044707,206.02809262464848,203.86008083480954,201.88873468918348,199.70943350538738,197.62539199784277,195.43439049849806,193.33856057391242,191.13578283492234,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,{"$f":"GV169*GV164","v":188.92691999543445},188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,{"$f":"JH169*JH164","v":188.92691999543445},188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,{"$f":"LT169*LT164","v":188.92691999543445},188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,{"$f":"OF169*OF164","v":188.92691999543445},188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,{"$f":"QR169*QR164","v":188.92691999543445},188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,{"$f":"TD169*TD164","v":188.92691999543445},188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,{"$f":"VP169*VP164","v":188.92691999543445},188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,{"$f":"YB169*YB164","v":188.92691999543445},188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,{"$f":"AAN169*AAN164","v":188.92691999543445},188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445]
[null,null,null,"Up Front Fee","%",{"$f":"INDEX(InputC!I74:AD74,$E$1)","v":0.02},{"$f":"G133","v":122963.38139352271},{"$f":"SUM(K175:XFD175)","v":2459.2676278704544},null,null,{"$f":"K174*$F$175*$G$175","v":0},{"$f":"L174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,{"$f":"V174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2459.2676278704544,0,0,0,{"$f":"BX174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PV of Debt Service =Debt",null,{"$f":"NPV(H125,K179:IZ179)","v":84945.650318098167},null,null,"EUR"]
[null,null,null,"Add: Defaulted Debt",null,null,null,null,"EUR",null,{"$f":"K197","v":0},{"$f":"L197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,{"$f":"LT197","v":188.92691999543445},188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,{"$f":"OF197","v":188.92691999543445},188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,{"$f":"QR197","v":188.92691999543445},188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,{"$f":"TD197","v":188.92691999543445},188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,{"$f":"VP197","v":188.92691999543445},188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,{"$f":"YB197","v":188.92691999543445},188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,{"$f":"AAN197","v":188.92691999543445},188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445,188.92691999543445]
[null,null,null,"Default at Maturity",null,{"$f":"_xlfn.XLOOKUP(H7,8:8,186:186,0,-1)","v":0},null,null,"EUR"]
[]
[null,null,null,"Cash Flow After Debt Service",null,null,null,null,"EUR",null,{"$f":"K193-K194-K195","v":0},{"$f":"L193-L194-L195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX193-BX194-BX195","v":0},0,0,346.51107076461062,358.87187618205178,346.23019061547689,358.58467856564982,358.44099817431072,320.83084467107415,358.15347354892583,345.52702416262866,357.86572956221346,345.24536830802856,357.57776512593114,357.43369989819132,344.82246404876662,357.14540273962052,344.540245964159,356.85688239589695,356.71253818590878,331.66484868741304,356.4236810004013,343.83370605618188,356.13459787262184,343.55068931889275,355.84528769365193,355.70054711248054,343.12573134880631,355.41089426987378,342.84213583545352,355.12101158850305,354.97598370805292,317.58711751787268,354.68575416523913,342.1321231944994,354.39529197411662,341.84770564442374,354.10459600467539,353.95915999898489,341.4206338324658,353.66811123551224,341.13562064512473,353.37682585310836,353.23109407291327,315.9523447226627,352.93945161878185,340.42203410243837,352.64756968269353,340.13617504870422,352.35544711312014,352.2092952299322,339.70692811791218,351.91680954307628,339.42045624421473,351.62408032801545,351.47762403371394,314.30864111378071,351.1845273421751,338.70319270203379,350.89118420484624,338.41585067766641,350.59759344824874,350.45070484500002,337.98436618207506,{"$f":"EJ193-EJ194-EJ195","v":350.15674045112587},337.69639382707351,349.86252548806522,349.71532367245891,324.95985783043034,349.420730629785,336.97534821976853,349.12588404468124,336.68648096605557,348.83078272127545,348.68313615796683,336.25269526714897,348.38765047658421,335.96317983755227,348.09190705067226,347.94393830580987,310.99343935782508,347.64780599476808,335.23824509198835,347.35141290917386,334.94780954253383,347.05475783031056,346.90633166150144,334.51165778522659,346.60928129921194,334.22055587332204,346.31196587998238,346.16320838908769,309.32142812554139,345.86549307275391,333.49162286843,345.56750961153386,333.19957513288909,345.2692567634067,345.12002893004728,332.76099122102755,344.8213696641709,332.46825858828026,344.52243788911528,344.37286941835339,307.63945971494513,344.07352652360396,331.73521611382012,343.77390797263945,331.44151146130798,343.4740124996656,343.32396052076842,331.00042803268229,343.0236472826432,330.70601959300825,342.723053940456,342.57265183053391,318.10556980904926,342.27163593120633,329.96875430750742,341.97033672050134,329.67334714967922,341.6687529083722,341.51785387251618,963.3770144314401,1005.328522561191,962.34055874090541,1004.2704691083954,1003.7410631599998,{"$f":"GV193-GV194-GV195","v":875.92907538203553},1002.6814899590129,959.74494609838871,1001.6208978615839,958.7048996566532,1000.5592822659582,1000.0280892142823,957.14288556330939,998.96492971111797,956.10023980661867,997.90073514138544,997.36824825304802,869.93191338174734,996.30249235434326,953.48903095359628,995.23568972868497,952.44269737865397,994.16783568598316,993.63351291351705,950.87120018524251,992.56407291873734,949.82219729874055,991.49356971641942,990.95791793101012,863.89602489653498,989.88581102060834,947.19497224913334,988.81262901830746,946.14218261112865,987.73836714390518,987.2008297566997,944.56094791506644,986.12493907801581,943.50541762255671,985.0479565101416,984.50905425785686,899.87022155879208,983.43042478839061,940.86174831211338,982.3506913168892,939.80233043110047,981.26984897122679,980.72901044380797,938.21109893439302,979.64649561774422,937.14886768250381,978.56285966927589,978.02061973518835,851.70398407469656,976.93529286083617,934.48831780627756,975.84883251815609,933.42209618683751,974.76123374124541,974.21700588378735,931.82060359760089,973.12769010986244,930.75149448985849,972.03722341766115,971.49155690862062,845.54574013338356,970.39935441874582,928.07361933644233,969.30598842690233,{"$f":"JH193-JH194-JH195","v":927.00041510099231},968.21145387152592,967.66374679636579,925.38839203300131,966.56744986996137,924.3122247625879,965.46997165543075,964.92078796630176,839.34458570142124,963.82152821776253,921.61657104503433,962.72107435485395,920.5362018658027,961.61942121842685,961.06814330591192,918.91337373603369,959.9646815497947,917.82996451720214,958.86000755018017,958.30721432940572,874.65098787293891,957.20071217751251,915.11607020056158,956.09298470844965,914.02835023020725,954.98402666351922,954.42908452717302,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,{"$f":"LT193-LT194-LT195","v":-188.92691999543445},-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,{"$f":"OF193-OF194-OF195","v":-188.92691999543445},-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,{"$f":"QR193-QR194-QR195","v":-188.92691999543445},-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,{"$f":"TD193-TD194-TD195","v":-188.92691999543445},-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,{"$f":"VP193-VP194-VP195","v":-188.92691999543445},-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,{"$f":"YB193-YB194-YB195","v":-188.92691999543445},-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,{"$f":"AAN193-AAN194-AAN195","v":-188.92691999543445},-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445,-188.92691999543445]
[null,null,null,"Dividends",null,null,null,null,"EUR",null,{"$f":"K196+K197-K198","v":0},{"$f":"L196+L197-L198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX196+BX197-BX198","v":0},0,0,346.51107076461062,358.87187618205178,346.23019061547689,358.58467856564982,358.44099817431072,320.83084467107415,358.15347354892583,345.52702416262866,357.86572956221346,345.24536830802856,357.57776512593114,357.43369989819132,344.82246404876662,357.14540273962052,344.540245964159,356.85688239589695,356.71253818590878,331.66484868741304,356.4236810004013,343.83370605618188,356.13459787262184,343.55068931889275,355.84528769365193,355.70054711248054,343.12573134880631,355.41089426987378,342.84213583545352,355.12101158850305,354.97598370805292,317.58711751787268,354.68575416523913,342.1321231944994,354.39529197411662,341.84770564442374,354.10459600467539,353.95915999898489,341.4206338324658,353.66811123551224,341.13562064512473,353.37682585310836,353.23109407291327,315.9523447226627,352.93945161878185,340.42203410243837,352.64756968269353,340.13617504870422,352.35544711312014,352.2092952299322,339.70692811791218,351.91680954307628,339.42045624421473,351.62408032801545,351.47762403371394,314.30864111378071,351.1845273421751,338.70319270203379,350.89118420484624,338.41585067766641,350.59759344824874,350.45070484500002,337.98436618207506,{"$f":"EJ196+EJ197-EJ198","v":350.15674045112587},337.69639382707351,349.86252548806522,349.71532367245891,324.95985783043034,349.420730629785,336.97534821976853,349.12588404468124,336.68648096605557,348.83078272127545,348.68313615796683,336.25269526714897,348.38765047658421,335.96317983755227,348.09190705067226,347.94393830580987,310.99343935782508,347.64780599476808,335.23824509198835,347.35141290917386,334.94780954253383,347.05475783031056,346.90633166150144,334.51165778522659,346.60928129921194,334.22055587332204,346.31196587998238,346.16320838908769,309.32142812554139,345.86549307275391,333.49162286843,345.56750961153386,333.19957513288909,345.2692567634067,345.12002893004728,332.76099122102755,344.8213696641709,332.46825858828026,344.52243788911528,344.37286941835339,307.63945971494513,344.07352652360396,331.73521611382012,343.77390797263945,331.44151146130798,343.4740124996656,343.32396052076842,331.00042803268229,343.0236472826432,330.70601959300825,342.723053940456,342.57265183053391,318.10556980904926,342.27163593120633,329.96875430750742,341.97033672050134,329.67334714967922,341.6687529083722,341.51785387251618,963.3770144314401,1005.328522561191,962.34055874090541,1004.2704691083954,1003.7410631599998,{"$f":"GV196+GV197-GV198","v":875.92907538203553},1002.6814899590129,959.74494609838871,1001.6208978615839,958.7048996566532,1000.5592822659582,1000.0280892142823,957.14288556330939,998.96492971111797,956.10023980661867,997.90073514138544,997.36824825304802,869.93191338174734,996.30249235434326,953.48903095359628,995.23568972868497,952.44269737865397,994.16783568598316,993.63351291351705,950.87120018524251,992.56407291873734,949.82219729874055,991.49356971641942,990.95791793101012,863.89602489653498,989.88581102060834,947.19497224913334,988.81262901830746,946.14218261112865,987.73836714390518,987.2008297566997,944.56094791506644,986.12493907801581,943.50541762255671,985.0479565101416,984.50905425785686,899.87022155879208,983.43042478839061,940.86174831211338,982.3506913168892,939.80233043110047,981.26984897122679,980.72901044380797,938.21109893439302,979.64649561774422,937.14886768250381,978.56285966927589,978.02061973518835,851.70398407469656,976.93529286083617,934.48831780627756,975.84883251815609,933.42209618683751,974.76123374124541,974.21700588378735,931.82060359760089,973.12769010986244,930.75149448985849,972.03722341766115,971.49155690862062,845.54574013338356,970.39935441874582,928.07361933644233,969.30598842690233,{"$f":"JH196+JH197-JH198","v":927.00041510099231},968.21145387152592,967.66374679636579,925.38839203300131,966.56744986996137,924.3122247625879,965.46997165543075,964.92078796630176,839.34458570142124,963.82152821776253,921.61657104503433,962.72107435485395,920.5362018658027,961.61942121842685,961.06814330591192,918.91337373603369,959.9646815497947,917.82996451720214,958.86000755018017,958.30721432940572,874.65098787293891,957.20071217751251,915.11607020056158,956.09298470844965,914.02835023020725,954.98402666351922,954.42908452717302,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT196+LT197-LT198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF196+OF197-OF198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR196+QR197-QR198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD196+TD197-TD198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP196+VP197-VP198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB196+YB197-YB198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN196+AAN197-AAN198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity IRR","%",{"$f":"IRR(K203:ABZ203,0.0001)","v":1.3040365220541084E-2},{"$f":"(1+F204)^months-1","v":0.16821023059153228},null,"%"]
[]
[null,null,null,"Debt Service",null,null,null,null,"EUR"]
[null,null,null,"PV of CFADS over Life","EUR"]
[]
[null,null,null,"CFADS for Loan Life",null,null,null,null,"EUR"]
[]
[null,null,null,"CFADS",null,null,null,null,null,null,{"$f":"K208","v":0},{"$f":"L208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Accumulated Default",null,null,null,null,null,null,{"$f":"K186","v":0},{"$f":"L186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Investment Account"]
[null,null,null,"Payments",null,null,null,{"$f":"SUM(K243:XFD243)","v":149999.99999999997},"EUR",null,{"$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,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash in Final Construction Period","Period",{"$f":"H6","v":7},{"$f":"LOOKUP(F247,246:246,244:244)","v":152409.52450905825}]
[]
[null,null,null,"Closing Balance","EUR",null,null,null,"EUR",null,{"$f":"SUM(K250:K252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW250:BW252)","v":0},0,0,0,1212.7887476761375,2475.2769518909117,3700.2196642840136,4974.9042268559087,6255.8510454909538,7411.9606999890275,8704.8353800056939,9960.379165071321,11265.771970558999,12533.921627045156,13851.965127098956,15176.499655315298,16463.924564372694,17801.312513162335,19101.680336551784,20452.057833736977,21809.096988972648,23085.671449187976,24455.676990191376,25788.888653654823,27172.229196977343,28518.867868026846,29915.684653089604,31319.408176283941,32686.569830624354,34103.985496584588,35484.933162696128,36916.186001883543,38354.527336234642,39669.641352458289,41121.580305748503,42537.287430865552,44003.429233638788,45433.435743310751,46913.930847340249,48401.774361723881,49853.629471140404,51356.056186707152,52822.593019293257,54339.757425702941,55864.463822361147,57266.786675401505,58806.006955116041,60309.585382209116,61863.933130401056,63382.740392121319,64952.375876677455,66529.830361041561,68071.89858971526,69664.885626991338,71222.589892890537,72831.274051887434,74447.983388407447,75943.181651311053,77575.380986509947,79172.558227190952,80820.870141980791,82434.26648049301,84098.861702220776,85771.777325351388,{"$f":"SUM(EI250:EI252)","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,{"$f":"SUM(GU250:GU252)","v":212857.82249689518},215052.37949056545,217385.33607812459,219687.73782973978,222044.23507725686,224370.32297190517,226750.61050284375,229142.99974831368,231505.20092518369,233921.76106402004,236308.28193026216,238749.26928162234,241202.67920602715,243541.67378585512,246019.45269802792,248467.56847270069,250970.42379878522,253443.76954455173,255971.96722436807,258513.0484929985,261024.8537375991,263591.68276689621,266129.3928604438,268722.24272325932,271328.31797461241,273821.1625644007,276453.22722233244,279056.57020662253,281715.34757818183,284345.56544093374,287031.33885184635,289730.82893913711,292402.00615691172,295128.92411319236,297827.69512835937,300582.3318784057,303351.04941858392,306049.82254946942,308846.47909080505,311615.40965982043,314440.52472585562,317238.08517317974,320091.96064050321,322960.4416516432,325801.62864966685,328699.33008516434,331569.91287277086,334497.14470552217,337439.37000515487,340270.89395081706,343242.67696130724,346187.78515016573,349189.88443579321,352165.49003617559,355198.22721517866,358246.5158219994,361268.58621835144,364348.00274504145,367401.38647323707,370512.26116353192,373639.10054245504,376656.58918918308,379814.94617728778,382947.73978839774,{"$f":"SUM(JG250:JG252)","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,{"$f":"SUM(LS250:LS252)","v":478146.54233943956},478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,{"$f":"SUM(OE250:OE252)","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,{"$f":"SUM(QQ250:QQ252)","v":478146.54233943956},478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,{"$f":"SUM(TC250:TC252)","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,{"$f":"SUM(VO250:VO252)","v":478146.54233943956},478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,{"$f":"SUM(YA250:YA252)","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,{"$f":"SUM(AAM250:AAM252)","v":478146.54233943956},478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956]
[null," ",null,"Cash accumulated in final period","EUR",{"$f":"H7","v":216},{"$f":"LOOKUP(F256,8:8,253:253)","v":478146.54233943956}]
[]
[null,null,"MIRR",null,"% p.a.",null,{"$f":"MIRR(K72:IZ72,F251,F251)","v":4.9365922174178234E-3}]
[null,null,null,"NPV of cashflow at the risk free rate","EUR",{"$f":"G267","v":2.8708987190766422E-3}]
[null,null,null,"Annualised premium earned","% p.p.",null,{"$f":"PMT(F268,F256,-G270)","v":-5.6125583893973819E-4}]
[]
[null,null,null,"Fees from Debt Schedule",null,null,null,null,null,null,{"$f":"K175","v":0},{"$f":"L175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2459.2676278704544,0,0,0,{"$f":"BX175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Fees --> Uses of Funds",null,null,null,null,null,null,7072.9279757250106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Paste Block",null,null,null,null,null,null,{"$f":"SUM(K286:K289)","v":7072.9279757250106},{"$f":"SUM(L286:L289)","v":210.86114124780391},403.42343762446473,596.49923345813011,790.08989808068509,984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX286:BX289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ286:EJ289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV286:GV289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH286:JH289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT286:LT289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF286:OF289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR286:QR289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD286:TD289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP286:VP289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB286:YB289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN286:AAN289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Difference",null,null,null,{"$f":"SUM(K292:XFD292)","v":-6353.7717459604764},null,null,{"$f":"K283-K290","v":-7072.9279757250106},{"$f":"L283-L290","v":-210.86114124780391},-403.42343762446473,-596.49923345813011,-790.08989808068509,-984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2459.2676278704544,63.700904143184239,121.01363036375653,178.47919052091706,{"$f":"BX283-BX290","v":236.09799217182999},293.87044396047872,351.79695562056378,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ283-EJ290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV283-GV290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH283-JH290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT283-LT290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF283-OF290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR283-QR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD283-TD290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP283-VP290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB283-YB290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN283-AAN290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"UDF"]
[null,null,"Construction Switch",null,null,null,null,null,null,null,{"$f":"K6","v":0},{"$f":"L6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,{"$f":"BX6","v":1},1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"GV6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"LT6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"QR6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"VP6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"AAN6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Financial Close Switch",null,null,null,null,null,null,null,{"$f":"K174","v":0},{"$f":"L174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,{"$f":"BX174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital Expenditures",null,null,null,null,null,null,null,{"$f":"K146","v":0},{"$f":"L146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21428.571428571428,21428.571428571428,21428.571428571428,21428.571428571428,{"$f":"BX146","v":21428.571428571428},21428.571428571428,21428.571428571428,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Periodic Interest Rate",null,null,null,null,null,null,null,{"$f":"K169","v":3.3333333333333335E-3},{"$f":"L169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BX169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EJ169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GV169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JH169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LT169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OF169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QR169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TD169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VP169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YB169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAN169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,"Debt to Capital",null,null,null,null,null,null,null,{"$f":"F153","v":0.8}]
[null,null,"Up-Front Fee",null,null,null,null,null,null,null,{"$f":"'Project 6 - BESS 2'!F175","v":0.02}]
[]
[null,null,"IDC from UDF",null,null,null,{"$f":"InputC!F86","v":true},{"$f":"circ_method","v":3},null,null,{"$f":"IF($G$302,idc_calc(K295:ABZ295,K296:ABZ296,K297:ABZ297,K298:ABZ298,K299,K300))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2459.267625122659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fees from UDF",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,63.700904143184239,121.01363036375653,178.47919052091706,236.09799217182999,293.87044396047872,351.79695562056378,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Project 7 - Solar 3","index":16,"n_rows":303,"n_cols":754,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[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",{"$f":"INDEX(InputC!I57:AD57,E1)","v":0}]
[null,null,null,"Total Nominal O&M Cost",null,null,null,{"$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,{"$f":"AAN66*AAN51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre tax IRR","%",{"$f":"IRR(K72:ABZ72,0.001)","v":5.8201225290059888E-3},{"$f":"(1+F73)^(months/$F$5)-1","v":7.2121089147110906E-2},null,"%"]
[null,null,null,"Adjusted Investment for Construction Funding"]
[]
[]
[null,null,null,"Gross Investment",null,null,null,null,"EUR",null,{"$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,{"$f":"AAO82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.a.",null,{"$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,{"$f":"IF(AAL90,AAM86/AAL90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Weighting",null,null,null,{"$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$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT with Economic Depreciation",null,null,null,{"$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,{"$f":"AAN70-AAN101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Debt Sizing"]
[null,null,"Debt Flags"]
[null,null,null,"Month Number",null,null,null,null,"Month",null,{"$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,{"$f":"MONTH(AAM4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,"Add: Adjustment for Period Pre-COD","Date",{"$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$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Target Debt Service over Debt Repayment",null,null,null,{"$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,"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,{"$f":"AAL126*(1+AAM125*AAM110)","v":2.7137651579427824},2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824]
[]
[]
[null,null,null,"Debt to Capital Applied","%",null,{"$f":"F133","v":0.8}]
[null,null,null,"DSCR Applied in Repayment","x",null,{"$f":"G140","v":1.4}]
[null,null,"Circular Method",null,"Code",{"$f":"InputC!F83","v":3}]
[null,null,null,"Capital Expenditures",null,null,null,{"$f":"SUM(K146:XFD146)","v":304000.00000000006},"EUR",null,{"$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,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Sources",null,null,null,{"$f":"SUM(K155:XFD155)","v":313232.92158586363},"EUR",null,{"$f":"SUM(K153:K154)","v":0},{"$f":"SUM(L153:L154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX153:BX154)","v":0},0,0,0,0,0,0,0,0,0,0,0,32648.090375832446,27723.425210699188,27797.354344594387,27871.48062284664,27945.804571174231,28020.32671669736,28095.047587941888,28169.967714843067,28245.087628749316,28320.407862425978,28395.928950059115,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ153:EJ154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV153:GV154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH153:JH154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT153:LT154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF153:OF154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR153:QR154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD153:TD154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP153:VP154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB153:YB154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN153:AAN154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS over Debt Repayment",null,null,null,null,"EUR",null,{"$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",{"$f":"G141","v":1.4},null,null,"EUR",null,{"$f":"K160/$F$161","v":0},{"$f":"L160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1239.4536523503227,1194.7112505193768,1242.3583193038776,1243.8131471004897,1198.904350887108,1246.7278005216274,1201.7077308054927,1249.6491299866138,1251.1123028452187,1112.6201153849563,1254.0436740507664,1208.7442118919932,1256.9817582446626,1211.5700538331844,1259.9265702585217,1261.4015038412476,1215.8209139600542,1264.3564354617995,1218.6629061987958,1267.3181321163866,1268.8015219989161,1128.2409574896899,1271.7733942263617,1225.796289708537,1274.7520688955337,1228.6610417272807,1277.7375610239226,1279.2328683368135,1232.9704272776173,1282.2286148800436,1235.8515435933248,1285.2312165627541,1286.7350928073361,1144.0752518839784,1289.7480055719536,1243.0831135297258,1292.7678113520847,1245.987291077151,1295.7945253531609,1297.3104776968698,1250.3559772154956,{"$f":"EJ160/$F$161","v":1300.3475826085253},1253.2767357125504,1303.3916338927543,1304.9162692096024,1208.8980761145526,1307.9707687801483,1260.6077919986112,1311.0322530728361,1263.5519169137717,1314.1007374831174,1315.6376095521487,1267.9806884081329,1318.7166230750368,1270.9416136076338,1321.8026753437282,1323.3483458525188,1176.3954000297149,1326.4449853260633,1278.3734722586648,1329.5487023737448,1281.3580728377874,1332.6595125831357,1334.2175825033992,1285.8477241636649,1337.3390617525633,1288.8493470728833,1340.4676732734845,1342.0346585410307,1192.8869398816462,1345.1739979183783,1296.3833403705216,1348.3205088798559,1299.4089514367563,1351.4742072072711,1353.0537565739273,1303.9602868819336,1356.2182656124214,1307.0031450642809,1359.3900016140351,1360.9785846922612,1209.6033049204698,1364.1611909539745,1314.6406217317776,1367.3510639805363,1317.7077847054636,1370.5482197501199,1372.1495336657276,1322.3216184755615,1375.3576435809812,1325.4062561210628,1378.5730763289132,1380.1835437931245,1278.2968990830943,1383.4099909761369,1333.1485814998384,1386.6438012882693,1336.2578444692733,1389.8849909062062,1391.5083580191688,1340.9350007940598,1394.7606469999498,1344.0619687903347,1398.0203558740486,1399.6529978614974,{"$f":"GV160/$F$161","v":1243.7222636705221},1402.9238671363216,1351.910525017792,1406.2021971010149,1355.0624428105014,1409.4880041329382,1411.1337166762382,1359.803756050957,1414.4307700902041,1362.9736120546975,1417.7353416621897,1419.3904519109392,1261.1308223036544,1422.7063316594663,1370.9297982432863,1426.0297708681117,1374.1249324977971,1429.3607861170935,1431.0291399473306,1378.9312472539243,1434.3715504191691,1382.1445557628738,1437.7215785308733,1439.3994544189525,1278.7761366795871,1442.7609403128351,1390.2097881803945,1446.1300856597084,1393.4487074184981,1449.5069072448441,1451.198201881559,1398.3208786378759,1454.5865693717167,1401.5782110632983,1457.9826552139068,1459.6835977987582,1351.5696782585578,1463.0912928783835,1409.7539233144348,1466.5067486397118,1413.0372030139447,1469.9299820752806,1471.6445207405764,1417.9760961010147,1475.0794526245679,1421.2780308406548,1478.5222048163555,1480.2465188745787,1314.7893590258413,1483.7010336286182,1429.5656740497298,1487.1634115422305,1432.8938967177246,1490.6336698174471,1492.3717594758962,1437.9003876438048,1495.8538706241975,1441.2475101553339,1499.3439052930244,1501.0918993604025,1333.1635221315748,1504.5938518059479,1449.6485531502706,1508.1037711515023,{"$f":"JH160/$F$161","v":1453.0223083968185},1511.6216748108359,1513.38362620968,1458.0972838108421,1516.9135390681927,1461.4901866857797,1520.4514799303968,1522.2234663422159,1351.7869519775259,1525.7734821054835,1470.0061161832582,1529.3315697852706,1473.4260007956184,1532.8977470093469,1534.6838747189825,1478.5703581355851,1538.2622193900781,1482.0096411736986,1541.8486978320284,1543.6449927636802,1428.9230224139073,1547.2437051612901,1490.6419619654955,1550.8505957816074,1494.108579982792,1554.4656824686751,1556.2763049234193,1499.3232275879184,1559.9037192475475,1502.8094978720908,1563.5393744073481,1565.3602979152197,1389.79453461765,1569.0083480360436,1511.5597330125886,1572.6646839891328,1515.0736958009456,1576.3293238370989,1578.1647633762461,1520.3595530245243,1581.8418930141136,1523.8934249960839,1585.5273718638739,1587.3732479265152,1409.185244384319,1591.071284714083,1532.7631159909308,1594.7777162606378,1536.3250423190748,1598.4925608496624,1600.3531437588158,1541.6830396420078,1604.0806422741166,1545.2651351765178,1607.8165997027795,1609.687756262354,1428.8383355757726,1613.4364365978251,1554.2558421724279,1617.1936219500456,1557.8663582877361,1620.9593308256965,1622.8453873783781,1563.2974374327557,{"$f":"LT160/$F$161","v":1626.6239163210885},1566.9283859162506,1630.4110152178127,1632.3077842218222,1510.573690204576,1636.1077730075026,1576.0416878919254,1639.9163784127122,1579.7014275969241,1643.7336191696672,1645.6454836692046,1585.206541643478,1649.4757126594227,1588.8869800491457,1653.3146239975167,1655.2373414408012,1468.9452048602907,1659.0893116842142,1598.1244750072983,1662.9500115090177,1601.8340797366036,1666.8194598753132,1668.757470696999,1607.4141932363939,1672.6400775093293,1611.144766201696,1676.5314804307245,1678.4804863977365,1489.4058535938816,1682.3851192962318,1620.5080713621614,1686.2985961112126,1624.268190259844,1690.2209360330371,1692.1854356665563,1629.924279353017,1696.1211063150349,1633.7056392572329,1700.0656882152996,1702.0413269226385,1510.1426257840701,1705.9993119485389,1643.1963912511446,1709.9662566134982,1647.0076812485238,1713.9421803405112,1715.9335154326368,1652.7407337804925,1719.9229442561859,1656.5735408226894,1723.9214008700687,1725.9240207092919,1596.74900679096,1729.9360556955683,1666.1933958877009,1733.9571674452848,1670.0565217815565,1737.9873756164693,1740.0058970140192,1675.8675374204388,1744.0497867624281,1679.7524596978517,1748.1028222499244,1750.132775830609,{"$f":"OF160/$F$161","v":1552.4587269756041},1754.1995670570789,1689.5030938743816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"K164+K165-K166","v":0},{"$f":"L164+L165-L166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX164+BX165-BX166","v":0},0,0,0,0,0,0,0,0,0,0,0,26118.472300665959,48297.212469225313,70535.095944900822,92832.280443178141,115188.92410011753,137605.18547347543,160081.22354382894,182617.1977157034,205213.26781870285,227869.59410864365,250586.33726869093,250182.17140723625,249821.40072807434,249411.78041119737,248999.33986546754,248630.43331413198,248212.47362465746,247838.14080593415,247414.61881196732,246988.22190516198,246698.89586279422,246267.18184161943,245879.32823586618,245441.94423840774,245048.51399870258,244605.41580843972,244159.36569062661,243757.40932896864,243305.57759127006,242897.93327704218,242440.27492251594,241979.60765025875,241657.9653849366,241191.71854199335,240769.89464742478,240297.70889402067,239870.04021527348,239391.86945496712,238910.60948481353,238474.00775581863,237986.69250012466,237544.12993153176,237050.71248140745,236554.1464302048,236198.58499975482,235696.16561084872,235238.73638268848,234730.09769261203,234266.54406051026,233751.6380153588,233233.49966437978,232760.58868604555,{"$f":"EJ164+EJ165-EJ166","v":232236.1097323905},231756.95336245259,231226.08490643467,230691.92225357986,230251.99725164392,229711.53314036925,229216.63045883854,228669.6536406285,228168.33390251684,227614.7942780421,227057.87264941676,226546.75153650669,225983.19075188669,225465.52644078535,224895.27552024423,224321.57809279254,223892.92128640547,223312.78603870075,222778.78851990442,222191.8357792637,221651.11715902344,221057.29470363705,220459.93477014577,219908.95349521592,219304.64427844741,218746.81041230267,218135.49877373685,217520.58244444162,217052.7641127081,216431.09932849876,215856.1529858899,215227.352986963,214645.36854548278,214009.37890009378,213369.68973985349,212776.9617521044,212130.00002566565,211530.09688068694,210875.80720200852,210217.74797465629,209708.87049631801,209043.7388736851,208425.9107148656,207753.31268660128,207128.11594418448,206447.99477758165,205764.00522650787,205127.563625454,204435.96452729119,203792.01148626109,203092.74511488638,202389.53738814287,201785.87228035359,201075.08186364529,200412.18355502427,199693.58036558609,199022.96778900211,198296.49269072592,197565.97264167585,196883.59088302072,196145.10887229751,195454.86393308151,194708.35979031774,193957.73465842399,{"$f":"GV164+GV165-GV166","v":193360.5381769482},192602.14943706838,191892.24607684082,191125.68469999594,190407.7078728521,189632.91222829535,188853.88821904676,188123.59742372597,187336.24531171485,186597.72585069921,185801.98292853934,185001.93241972354,184357.47470548563,183549.29328951112,182790.19446889954,181973.4653462611,181205.91863158418,180380.57757423903,179550.81702620583,178770.38850237257,177931.91824696132,177142.88008535499,176295.63477377529,175443.88743526893,174749.9242567069,173889.66306391644,173079.08548594909,172209.88568524254,171390.46993010817,170512.26458929703,169629.44060271312,168796.55119275095,167904.61979402174,167062.72364893853,166161.61673922109,165255.80519721974,164455.08820295191,163540.18053741672,162675.560549227,161751.30566908472,160877.43948496773,159943.76763450901,159005.26900588346,158117.31047313538,157169.28872208792,156271.90832032089,155314.29247657227,154351.76026595294,153551.47677448028,152579.61399676659,151658.64703603942,150677.01244795066,149746.37525939278,148754.8961737733,147758.37406820999,146813.00159412689,145806.52439548311,144851.29863331272,143834.79239013075,142813.14979873746,141956.03010926835,140924.62302449331,139944.72321475801,138903.10185432236,{"$f":"JH164+JH165-JH166","v":137913.08988543996},136861.17851024726,135803.99881240507,134798.58152463558,133730.99659064951,132715.27639259922,131637.20916731082,130553.77639819297,129637.16870087609,128543.51911444019,127501.99139530507,126397.66646350415,125345.56601758688,124230.48682396949,123109.90457199707,122041.70056243481,120910.24401158618,119831.26851711777,118688.85738100947,117540.84191284915,116503.72169681141,115344.82373063949,114238.66451444279,113068.60946704265,111951.39625195001,110770.10189032117,109583.05925836548,108449.01289497211,107250.60588537448,106105.2984071203,104895.44336073668,103679.73454069058,102635.53912120857,101408.64923690989,100235.11833468699,98996.570711813489,97811.485585051923,96561.194546498329,95304.900431610411,94102.223880024583,92834.056066610545,91619.609495169832,90339.48082162319,89053.239176435425,87940.898062639229,86642.963104800612,85399.00986582569,84088.895515784476,82832.866791851353,81510.483786974524,80181.832255838963,78907.421990383082,77566.366088076902,76279.655506527313,74926.104425179627,73566.170350334534,72382.552582593213,71010.391321270698,69692.836783502498,68307.95261749746,66977.779434601383,65580.079368557694,64175.834245741178,62826.456255794226,{"$f":"LT164+LT165-LT166","v":61409.253860325785},60047.022987277291,58616.768715350401,57179.850160179747,55859.875970509107,54409.967784069966,53015.292655458274,51552.093919230421,50144.232804697596,48667.646628210256,47184.226633301754,45756.300847102619,44259.346137266868,42817.990311008609,41307.402321381123,39789.85632101159,38453.543970554674,36922.633138772311,35447.584107560921,33902.792709743771,32413.967939039649,30855.195038961134,29289.288218394006,27779.504985885593,26199.463258329215,24675.650036321949,23081.370722678963,21479.828138690158,20062.021712225243,18446.509998636429,16887.490293936389,15257.483332138298,13684.073419652248,12039.466061684718,10387.41217955711,8792.1126074692838,7125.2985431791467,5515.3438990658442,3833.6626905140974,2144.4002392265056,641.40561423985719,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF164+OF165-OF166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR164+QR165-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,{"$f":"TD164+TD165-TD166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP164+VP165-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,{"$f":"YB164+YB165-YB166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN164+AAN165-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,"Interest Cost",null,null,null,{"$f":"SUM(K170:XFD170)","v":145736.64837966388},"EUR",null,{"$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},0,0,0,0,0,0,0,0,0,0,0,0,87.061574335553203,160.99070823075104,235.11698648300276,309.44093481059383,383.96308033372509,458.68395157825148,533.60407847942986,608.723992385678,684.04422606234289,759.56531369547884,835.28779089563648,833.94057135745425,832.73800242691448,831.37260137065789,829.9977995515585,828.76811104710669,827.3749120821916,826.12713601978055,824.71539603989106,823.29407301720664,822.32965287598074,820.89060613873153,819.59776078622065,818.13981412802582,816.82837999567528,815.35138602813242,813.86455230208878,812.52469776322891,811.01859197090027,809.65977759014061,808.13424974171983,806.59869216752918,805.5265512831221,803.97239513997795,802.56631549141593,800.99236298006895,799.5668007175783,797.97289818322383,796.36869828271176,794.91335918606217,793.28897500041558,791.8137664384393,790.16904160469153,788.51382143401599,787.32861666584949,785.65388536949581,784.12912127562834,782.43365897537353,780.88848020170087,779.17212671786274,777.44499888126597,{"$f":"EJ169*EJ164","v":775.8686289534852},774.12036577463505,772.52317787484208,770.75361635478225,768.97307417859963,767.50665750547978,765.70511046789761,764.05543486279521,762.23217880209506,760.5611130083895,758.71598092680699,756.85957549805596,755.15583845502238,753.27730250628906,751.55175480261789,749.65091840081413,747.73859364264183,746.30973762135159,744.37595346233593,742.59596173301475,740.63945259754576,738.83705719674481,736.85764901212349,734.86644923381925,733.02984498405306,731.01548092815801,729.15603470767564,727.1183292457896,725.06860814813876,723.50921370902699,721.43699776166261,719.52050995296634,717.42450995654337,715.48456181827601,713.36459633364598,711.23229913284501,709.2565391736814,707.10000008555221,705.10032293562313,702.91935734002845,700.72582658218766,699.02956832106008,696.81246291228376,694.75303571621873,692.51104228867098,690.42705314728164,688.15998259193884,685.88001742169297,683.75854541818001,681.45321509097062,679.30670495420372,676.97581704962136,674.63179129380956,672.61957426784534,670.25027287881767,668.04061185008095,665.64526788528701,663.40989263000711,660.98830896908646,658.55324213891959,656.27863627673582,653.81702957432503,651.51621311027168,649.0278659677258,{"$f":"GV169*GV164","v":646.52578219474663},644.53512725649409,642.00716479022799,639.64082025613607,637.08561566665321,634.69235957617366,632.10970742765119,629.5129607301559,627.07865807908661,624.45415103904952,621.99241950233068,619.33994309513116,616.67310806574517,614.52491568495213,611.83097763170372,609.30064822966517,606.57821782087035,604.01972877194726,601.26859191413007,598.50272342068615,595.90129500790863,593.1063941565377,590.47626695118333,587.65211591258435,584.81295811756308,582.49974752235642,579.6322102130548,576.93028495316366,574.03295228414186,571.30156643369389,568.37421529765686,565.43146867571045,562.65517064250321,559.68206598007248,556.87574549646183,553.87205579740362,550.85268399073254,548.18362734317304,545.13393512472237,542.2518684974234,539.17101889694914,536.25813161655913,533.14589211503005,530.01756335294488,527.057701577118,523.89762907362649,520.90636106773627,517.71430825524089,514.50586755317647,511.83825591493428,508.59871332255534,505.52882345346472,502.25670815983557,499.15458419797596,495.84965391257771,492.52791356069997,489.376671980423,486.02174798494372,482.83766211104245,479.44930796710253,476.04383266245821,473.18676703089454,469.74874341497775,466.48241071586006,{"$f":"JH169*JH164","v":463.01033951440792},459.71029961813321,456.2039283674909,452.67999604135025,449.3286050821186,445.76998863549841,442.38425464199742,438.79069722436941,435.17925466064327,432.123895669587,428.47839704813401,425.00663798435028,421.32555487834719,417.8185533919563,414.101622746565,410.36634857332359,406.80566854144939,403.0341467052873,399.43756172372593,395.62952460336493,391.80280637616386,388.3457389893714,384.48274576879834,380.79554838147601,376.89536489014222,373.17132083983336,369.23367296773722,365.27686419455165,361.49670964990707,357.50201961791493,353.68432802373434,349.65147786912229,345.59911513563532,342.11846373736194,338.02883078969961,334.11706111562336,329.98856903937832,326.03828528350641,321.87064848832779,317.68300143870141,313.67407960008194,309.44685355536848,305.3986983172328,301.13160273874399,296.84413058811811,293.13632687546414,288.80987701600208,284.663366219419,280.29631838594827,276.10955597283788,271.70161262324842,267.27277418612988,263.02473996794362,258.554553626923,254.26551835509105,249.75368141726543,245.22056783444847,241.27517527531072,236.70130440423569,232.30945594500835,227.6931753916582,223.25926478200464,218.60026456185901,213.91944748580394,{"$f":"LT169*LT164","v":209.42152085264743},204.69751286775264,200.15674329092431,195.38922905116803,190.59950053393251,186.19958656836371,181.36655928023322,176.71764218486092,171.84031306410142,167.14744268232533,162.22548876070087,157.28075544433918,152.52100282367542,147.53115379088956,142.72663437002871,137.69134107127041,132.63285440337197,128.17847990184893,123.07544379590772,118.15861369186975,113.00930903247925,108.04655979679883,102.85065012987046,97.630960727980025,92.598349952951978,87.33154419443072,82.252166787739839,76.937902408929887,71.599427128967193,66.873405707417476,61.488366662121436,56.2916343131213,50.858277773794327,45.613578065507497,40.131553538949063,34.624707265190366,29.307042024897616,23.750995143930492,18.384479663552817,12.778875635046992,7.1480007974216857,2.1380187141328575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF169*OF164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,"Up Front Fee","%",{"$f":"INDEX(InputC!I74:AD74,$E$1)","v":0.02},{"$f":"G133","v":250586.33726869093},{"$f":"SUM(K175:XFD175)","v":5011.7267453738186},null,null,{"$f":"K174*$F$175*$G$175","v":0},{"$f":"L174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,{"$f":"V174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,5011.7267453738186,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PV of Debt Service =Debt",null,{"$f":"NPV(H125,K179:IZ179)","v":165541.50358812409},null,null,"EUR"]
[null,null,null,"Add: Defaulted Debt",null,null,null,null,"EUR",null,{"$f":"K197","v":0},{"$f":"L197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Default at Maturity",null,{"$f":"_xlfn.XLOOKUP(H7,8:8,186:186,0,-1)","v":0},null,null,"EUR"]
[]
[null,null,null,"Cash Flow After Debt Service",null,null,null,null,"EUR",null,{"$f":"K193-K194-K195","v":0},{"$f":"L193-L194-L195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX193-BX194-BX195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,495.78146094012891,477.88450020775076,496.94332772155099,497.52525884019587,479.5617403548431,498.69112020865077,480.68309232219713,499.85965199464545,500.44492113808747,445.04804615398257,501.61746962030634,483.4976847567973,502.79270329786505,484.6280215332738,503.97062810340867,504.56060153649901,486.32836558402164,505.74257418471984,487.46516247951809,506.92725284655444,507.52060879956639,451.296382995876,508.70935769054472,490.31851588341465,509.90082755821345,491.46441669091223,511.09502440956885,511.69314733472515,493.18817091104688,512.89144595201742,494.34061743732968,514.09248662510163,514.69403712293433,457.63010075359125,515.89920222878141,497.23324541189027,517.10712454083387,498.39491643086035,518.31781014126432,518.92419107874775,500.1423908861982,{"$f":"EJ193-EJ194-EJ195","v":520.13903304340988},501.31069428501996,521.35665355710171,521.96650768384097,483.55923044582096,523.18830751205905,504.24311679944435,524.41290122913415,505.42076676550846,525.64029499324693,526.25504382085933,507.19227536325297,527.48664923001456,508.37664544305335,528.7210701374911,529.33933834100731,470.55816001188578,530.57799413042517,511.34938890346598,531.8194809494978,512.54322913511487,533.06380503325408,533.6870330013594,514.33908966546574,534.93562470102506,515.53973882915329,536.18706930939356,536.813863416412,477.15477595265838,538.06959916735104,518.55333614820847,539.32820355194235,519.76358057470225,540.58968288290839,541.22150262957075,521.5841147527733,542.48730624496829,522.80125802571229,543.75600064561377,544.39143387690433,483.84132196818769,545.66447638158957,525.85624869271078,546.9404255922143,527.08311388218544,548.2192879000479,548.85981346629092,528.92864739022434,550.14305743239242,530.16250244842513,551.42923053156528,552.07341751724971,511.31875963323751,553.36399639045476,533.25943259993528,554.65752051530762,534.50313778770919,555.95399636248248,556.60334320766742,536.37400031762377,557.90425879997974,537.62478751613367,559.20814234961927,559.86119914459891,{"$f":"GV193-GV194-GV195","v":497.48890546820871},561.16954685452856,540.76421000711662,562.48087884040569,542.0249771242004,563.79520165317513,564.45348667049529,543.92150242038269,565.77230803608154,545.18944482187885,567.0941366648758,567.75618076437559,504.45232892146169,569.08253266378642,548.37191929731443,570.41190834724466,549.64997299911875,571.74431444683728,572.41165597893223,551.57249890156959,573.74862016766747,552.85782230514928,575.08863141234929,575.75978176758076,511.51045467183485,577.10437612513397,556.08391527215781,578.45203426388321,557.3794829673991,579.80276289793755,580.47928075262348,559.32835145515037,581.83462774868644,560.63128442531934,583.19306208556259,583.87343911950302,540.62787130342303,585.23651715135315,563.90156932577383,586.60269945588448,565.21488120557774,587.97199283011219,588.65780829623054,567.19043844040561,590.03178104982703,568.51121233626168,591.40888192654211,592.09860754983129,525.91574361033645,593.48041345144725,571.82626961989172,594.86536461689207,573.1575586870897,596.2534679269786,596.94870379035842,575.16015505752171,598.34154824967891,576.49900406213351,599.73756211720956,600.43675974416078,533.26540885262966,601.83754072237889,579.85942126010809,603.24150846060093,{"$f":"JH193-JH194-JH195","v":581.20892335872713},604.64866992433417,605.35345048387217,583.23891352433679,606.76541562727698,584.59607467431169,608.18059197215848,608.88938653688638,540.71478079101007,610.30939284219335,588.00244647330328,611.73262791410843,589.37040031824722,613.15909880373874,613.87354988759284,591.42814325423387,615.30488775603112,592.80385646947934,616.73947913281108,617.45799710547203,571.56920896556289,618.89748206451577,596.25678478619807,620.34023831264267,597.64343199311679,621.78627298747006,622.51052196936757,599.72929103516708,623.96148769901902,601.1237991488365,625.41574976293896,626.14411916608788,555.91781384706019,627.60333921441725,604.6238932050353,629.0658735956531,606.02947832037808,630.53172953483954,631.26590535049831,608.14382120980963,632.73675720564529,609.55736999843339,634.21094874554933,634.94929917060585,563.67409775372744,636.42851388563304,613.10524639637219,637.91108650425508,614.53001692762973,639.39702433986486,640.14125750352605,616.67321585680293,641.63225690964646,618.10605407060689,643.12663988111171,643.87510250494142,571.53533423030876,645.37457463912983,621.70233686897109,646.87744878001809,623.14654331509428,648.38373233027846,649.138154951351,625.31897497310206,{"$f":"LT193-LT194-LT195","v":650.64956652843512},626.77135436649996,652.16440608712492,652.92311368872879,604.2294760818304,654.44310920300086,630.41667515677,655.9665513650848,631.88057103876963,657.4934476678668,658.25819346768185,634.0826166573911,659.79028506376881,635.55479201965818,661.32584959900669,662.09493657632038,587.57808194411609,663.63572467368544,639.24979000291933,665.1800046036069,640.73363189464135,666.72778395012506,667.50298827879942,642.96567729455751,669.05603100373173,644.45790648067828,670.61259217228962,671.39219455909461,595.76234143755255,672.95404771849257,648.20322854486449,674.51943844448488,649.70727610393737,676.08837441321475,676.8741742666225,651.96971174120654,678.44844252601388,653.4822557028931,680.0262752861197,680.81653076905536,604.057050313628,1744.8554037739643,2300.4749477516025,2393.9527592588975,2305.8107537479332,2399.5190524767154,2402.3069216056915,2313.8370272926895,2407.89212195866,2319.2029571517651,2413.4899612180961,2416.2936289930085,2235.4486095073439,2421.9104779737954,2332.6707542427812,2427.5400344233985,2338.079130494179,2433.182325863057,2436.0082558196268,2346.2145523886143,2441.6697014673991,2351.6534435769922,2447.3439511498941,2450.1858861628525,{"$f":"OF193-OF194-OF195","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,{"$f":"QR193-QR194-QR195","v":2541.1039003951373},2645.0230822702433,2648.0880290405344,2549.9245504576338,2654.2282820604037,2555.8214848624698,2660.3823724869244,2663.4646160293232,2360.9744654928877,2669.639518407907,2570.621780335634,2675.8283327352497,2576.5651566349438,2682.0310889315147,2685.1377045967251,2585.5052292296209,2691.3614298261768,2591.4819912574317,2697.599171984114,2700.7233088238604,2497.0935910443477,2706.9821328826429,2606.4826023156356,2713.2550493009139,2612.5064043341063,2719.5420883554202,2722.6909133490863,2621.5674374275441,2728.9991932576249,2627.6250548891362,2735.321671755984,2738.4882450009927,2426.89408052003,2744.8320785648261,2642.8285598316902,2751.1901870471761,2648.9338224063049,2757.5626010848946,2760.7541822775365,2658.1173720324123,2767.1481122244741,2664.2568848073252,2773.5564245832084,2776.7659838047994,2460.5175392911947,2783.1959276412222,2679.6658921889129,2789.6403311246645,2685.8536622922547,2796.0992252556262,2799.3341160182458,2695.1613027242124,2805.8148043797796,2701.3837628754295,2812.3100611569625,2815.5631624534867,2494.5908953033536,2822.0803304000419,2717.000911793195,0,0,0,0,0,{"$f":"TD193-TD194-TD195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP193-VP194-VP195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB193-YB194-YB195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN193-AAN194-AAN195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends",null,null,null,null,"EUR",null,{"$f":"K196+K197-K198","v":0},{"$f":"L196+L197-L198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX196+BX197-BX198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,495.78146094012891,477.88450020775076,496.94332772155099,497.52525884019587,479.5617403548431,498.69112020865077,480.68309232219713,499.85965199464545,500.44492113808747,445.04804615398257,501.61746962030634,483.4976847567973,502.79270329786505,484.6280215332738,503.97062810340867,504.56060153649901,486.32836558402164,505.74257418471984,487.46516247951809,506.92725284655444,507.52060879956639,451.296382995876,508.70935769054472,490.31851588341465,509.90082755821345,491.46441669091223,511.09502440956885,511.69314733472515,493.18817091104688,512.89144595201742,494.34061743732968,514.09248662510163,514.69403712293433,457.63010075359125,515.89920222878141,497.23324541189027,517.10712454083387,498.39491643086035,518.31781014126432,518.92419107874775,500.1423908861982,{"$f":"EJ196+EJ197-EJ198","v":520.13903304340988},501.31069428501996,521.35665355710171,521.96650768384097,483.55923044582096,523.18830751205905,504.24311679944435,524.41290122913415,505.42076676550846,525.64029499324693,526.25504382085933,507.19227536325297,527.48664923001456,508.37664544305335,528.7210701374911,529.33933834100731,470.55816001188578,530.57799413042517,511.34938890346598,531.8194809494978,512.54322913511487,533.06380503325408,533.6870330013594,514.33908966546574,534.93562470102506,515.53973882915329,536.18706930939356,536.813863416412,477.15477595265838,538.06959916735104,518.55333614820847,539.32820355194235,519.76358057470225,540.58968288290839,541.22150262957075,521.5841147527733,542.48730624496829,522.80125802571229,543.75600064561377,544.39143387690433,483.84132196818769,545.66447638158957,525.85624869271078,546.9404255922143,527.08311388218544,548.2192879000479,548.85981346629092,528.92864739022434,550.14305743239242,530.16250244842513,551.42923053156528,552.07341751724971,511.31875963323751,553.36399639045476,533.25943259993528,554.65752051530762,534.50313778770919,555.95399636248248,556.60334320766742,536.37400031762377,557.90425879997974,537.62478751613367,559.20814234961927,559.86119914459891,{"$f":"GV196+GV197-GV198","v":497.48890546820871},561.16954685452856,540.76421000711662,562.48087884040569,542.0249771242004,563.79520165317513,564.45348667049529,543.92150242038269,565.77230803608154,545.18944482187885,567.0941366648758,567.75618076437559,504.45232892146169,569.08253266378642,548.37191929731443,570.41190834724466,549.64997299911875,571.74431444683728,572.41165597893223,551.57249890156959,573.74862016766747,552.85782230514928,575.08863141234929,575.75978176758076,511.51045467183485,577.10437612513397,556.08391527215781,578.45203426388321,557.3794829673991,579.80276289793755,580.47928075262348,559.32835145515037,581.83462774868644,560.63128442531934,583.19306208556259,583.87343911950302,540.62787130342303,585.23651715135315,563.90156932577383,586.60269945588448,565.21488120557774,587.97199283011219,588.65780829623054,567.19043844040561,590.03178104982703,568.51121233626168,591.40888192654211,592.09860754983129,525.91574361033645,593.48041345144725,571.82626961989172,594.86536461689207,573.1575586870897,596.2534679269786,596.94870379035842,575.16015505752171,598.34154824967891,576.49900406213351,599.73756211720956,600.43675974416078,533.26540885262966,601.83754072237889,579.85942126010809,603.24150846060093,{"$f":"JH196+JH197-JH198","v":581.20892335872713},604.64866992433417,605.35345048387217,583.23891352433679,606.76541562727698,584.59607467431169,608.18059197215848,608.88938653688638,540.71478079101007,610.30939284219335,588.00244647330328,611.73262791410843,589.37040031824722,613.15909880373874,613.87354988759284,591.42814325423387,615.30488775603112,592.80385646947934,616.73947913281108,617.45799710547203,571.56920896556289,618.89748206451577,596.25678478619807,620.34023831264267,597.64343199311679,621.78627298747006,622.51052196936757,599.72929103516708,623.96148769901902,601.1237991488365,625.41574976293896,626.14411916608788,555.91781384706019,627.60333921441725,604.6238932050353,629.0658735956531,606.02947832037808,630.53172953483954,631.26590535049831,608.14382120980963,632.73675720564529,609.55736999843339,634.21094874554933,634.94929917060585,563.67409775372744,636.42851388563304,613.10524639637219,637.91108650425508,614.53001692762973,639.39702433986486,640.14125750352605,616.67321585680293,641.63225690964646,618.10605407060689,643.12663988111171,643.87510250494142,571.53533423030876,645.37457463912983,621.70233686897109,646.87744878001809,623.14654331509428,648.38373233027846,649.138154951351,625.31897497310206,{"$f":"LT196+LT197-LT198","v":650.64956652843512},626.77135436649996,652.16440608712492,652.92311368872879,604.2294760818304,654.44310920300086,630.41667515677,655.9665513650848,631.88057103876963,657.4934476678668,658.25819346768185,634.0826166573911,659.79028506376881,635.55479201965818,661.32584959900669,662.09493657632038,587.57808194411609,663.63572467368544,639.24979000291933,665.1800046036069,640.73363189464135,666.72778395012506,667.50298827879942,642.96567729455751,669.05603100373173,644.45790648067828,670.61259217228962,671.39219455909461,595.76234143755255,672.95404771849257,648.20322854486449,674.51943844448488,649.70727610393737,676.08837441321475,676.8741742666225,651.96971174120654,678.44844252601388,653.4822557028931,680.0262752861197,680.81653076905536,604.057050313628,1744.8554037739643,2300.4749477516025,2393.9527592588975,2305.8107537479332,2399.5190524767154,2402.3069216056915,2313.8370272926895,2407.89212195866,2319.2029571517651,2413.4899612180961,2416.2936289930085,2235.4486095073439,2421.9104779737954,2332.6707542427812,2427.5400344233985,2338.079130494179,2433.182325863057,2436.0082558196268,2346.2145523886143,2441.6697014673991,2351.6534435769922,2447.3439511498941,2450.1858861628525,{"$f":"OF196+OF197-OF198","v":2173.4422177658457},2455.8793938799104,2365.304331424134,2461.5857750226314,2370.7862197677964,2467.3050574446775,2470.1695453549546,2379.0322062643381,2475.9082320435482,2384.5450052858741,2481.6598898896627,2484.5405917599583,2203.6633532131182,2490.3117589520125,2398.381358345749,2496.0959675295921,2403.9377118511979,2501.8932456821803,2504.7967946737053,2412.2956960854322,2510.6137301672634,2417.8833607225615,2516.4438059560534,2519.3637803298711,2234.2912122541748,2525.213619804736,2431.9075817293115,2531.076670648426,2437.5393648095574,2536.9529613896543,2539.896080652617,2446.0107969671471,2545.7922848559228,2451.6742963922702,2551.7018005275745,2554.6615591393529,2362.7622048278804,2560.5910958967384,2465.8888166364241,2566.5340160502183,2471.597005159661,2572.4903484711726,2575.4735533199637,2480.183352644045,2581.450058401655,2485.9236675314373,2587.4400481808043,2590.4401089149387,2296.7878973920779,2596.4503802699437,2500.3309471400585,2602.4742091129306,2506.116528541872,2608.5116246613979,2611.5354365965177,2514.8192761427372,2617.5932871129653,2520.6373987809657,2623.6647976326994,2626.7056845855836,2328.6672712990039,2632.7977402928595,2535.2399269990638,2638.9035296653847,{"$f":"QR196+QR197-QR198","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,{"$f":"TD196+TD197-TD198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP196+VP197-VP198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB196+YB197-YB198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN196+AAN197-AAN198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity IRR","%",{"$f":"IRR(K203:ABZ203,0.0001)","v":9.6253837021569311E-3},{"$f":"(1+F204)^months-1","v":0.12181987824965335},null,"%"]
[]
[null,null,null,"Debt Service",null,null,null,null,"EUR"]
[null,null,null,"PV of CFADS over Life","EUR"]
[]
[null,null,null,"CFADS for Loan Life",null,null,null,null,"EUR"]
[]
[null,null,null,"CFADS",null,null,null,null,null,null,{"$f":"K208","v":0},{"$f":"L208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Accumulated Default",null,null,null,null,null,null,{"$f":"K186","v":0},{"$f":"L186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Investment Account"]
[null,null,null,"Payments",null,null,null,{"$f":"SUM(K243:XFD243)","v":304000.00000000006},"EUR",null,{"$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,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash in Final Construction Period","Period",{"$f":"H6","v":11},{"$f":"LOOKUP(F247,246:246,244:244)","v":313002.86363424058}]
[]
[null,null,null,"Closing Balance","EUR",null,null,null,"EUR",null,{"$f":"SUM(K250:K252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW250:BW252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1735.2351132904516,3417.9301449935633,5177.1245642584372,6948.5944695110338,8667.5022319699128,10463.367077710689,12206.655979296622,14027.208994746812,15860.406293819518,17510.383963348304,19367.957687216007,21172.923470740996,23055.926941180503,24886.313336364441,26795.051927639248,28716.964518406934,30586.250050109255,32534.364782750228,34429.846840867525,36404.478153099226,38392.678807353273,40195.666242714404,42210.092697298933,44171.875414349866,46213.614038051121,48202.708392678964,50272.086647187789,52355.602366934763,54386.476985978908,56498.133006790325,58557.151224580579,60697.284722845026,62851.979487040218,64819.491061482928,67002.395649529295,69132.674160888113,71344.909731155247,73504.528055119445,75746.445750331433,78003.534014510689,{"$f":"SUM(EI250:EI252)","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,{"$f":"SUM(GU250:GU252)","v":259034.7086588034},262283.53357160173,265774.14928831998,269213.66213724524,272749.20171330782,276233.72290690255,279814.72022665036,283418.86338713573,286972.12115755182,290622.5371432238,294222.15897596453,297919.39747028041,301640.47150000039,305161.63915506267,308929.5061504207,312646.81544658204,316462.89990000002,320228.52765879949,324093.40202762076,327983.10613419017,331822.5117454906,335761.87959231873,339651.05725018342,343640.67823042913,347655.86831986747,351469.5546627685,355535.01585255895,359550.5669116255,363667.77738634835,367735.19660097407,371904.77017356263,376100.97898772877,380247.58199880953,384497.09071452124,388697.12039001472,393000.56097465585,397331.42943041469,401536.14458388678,405921.46195521939,410257.63009359222,414698.48921729217,419090.33732135,423587.39641018811,428113.02928807487,432589.86610933678,437172.7033685738,441706.8913116926,446347.6106277759,451017.753538583,455483.43722957076,460211.58809125971,464891.46786688891,469679.22194872278,474418.8640251974,479266.92708164029,484145.63978462189,488976.48727275373,493916.58576135797,498808.98732381483,503811.19821601908,508844.96978022618,513672.93878359965,518769.00961968314,523817.81679433119,{"$f":"SUM(JG250:JG252)","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,{"$f":"SUM(LS250:LS252)","v":932423.88804866199},940127.98280892684,947793.34260210476,955592.19140953012,963439.08594920544,971161.2226449498,979104.05083837314,987009.01474594732,995049.41107878007,1003052.3025723095,1011191.4169431194,1019380.5785671443,1027532.787596395,1035822.4203205003,1044075.475497126,1052466.763167646,1060909.5809650053,1069140.7280052223,1077685.9830793212,1086195.6218136454,1094845.5434391834,1103460.246363967,1112216.0674475178,1121025.5616977673,1129800.447695527,1138717.7208429538,1147600.8001768927,1156627.1215209104,1165708.7057694905,1174578.4414652293,1183769.9710815004,1192928.3686592595,1202232.1759677394,1211503.2900065491,1220920.6969091273,1230395.6645732711,1239838.6120913397,1249429.194278745,1258988.2131757247,1268695.7708024832,1278462.593498277,1288017.6021172854,1297902.4214178524,1307756.8474889493,1317762.1053387404,1327737.4530096406,1337864.5667249837,1348053.4093521445,1358213.082397511,1368525.941079522,1378810.1326978798,1389248.4665756347,1399750.3565033316,1410132.5236977083,1420761.5782457392,1431363.2554698761,1442121.5050346511,1452852.9080261616,1463741.8722933596,1474697.0375967631,1485626.169601127,1496714.3656419709,1507777.0800845076,1518999.8713881762,{"$f":"SUM(OE250:OE252)","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,{"$f":"SUM(QQ250:QQ252)","v":2410333.2860682495},2426902.8250293038,2443672.7199192354,2460543.2825989951,2477413.8705421016,2494486.9511057762,2511560.9922930808,2528838.9673797851,2546220.5846420899,2563400.8748960774,2580989.8215973419,2598582.1203854913,2616382.0150605543,2634186.2441275292,2652199.5619215048,2670320.826047861,2688447.9256764455,2706786.3834465607,2725131.6938493224,2743689.8933871873,2762359.22805712,2780933.5908245868,2799825.9472010974,2818727.7598760137,2837846.3558637034,2856975.4757776577,2876322.9651974044,2895786.208201196,2915261.6061881604,2934957.7851335397,2954667.2241153661,2974599.0710639115,2994650.090377172,3014506.2149151862,3034795.8425290077,3055101.554742876,3075633.8103170833,3096183.3097698889,3116961.0386060979,3137862.8879512008,3158783.7518103295,3179935.4084007232,3201107.2789967475,3222511.672013585,3244043.8507796605,3265385.1010199576,3287173.2383399257,3308984.6552533223,3331032.991724622,3353105.8655469134,3375417.4517623805,3397862.1290342011,3420333.2642645738,3443045.8377570086,3465786.170168614,3488769.7803994864,3511890.4111593585,3534824.6345560509,3558219.8273781161,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,{"$f":"SUM(TC250:TC252)","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,{"$f":"SUM(VO250:VO252)","v":3581646.1036703885},3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,{"$f":"SUM(YA250:YA252)","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,{"$f":"SUM(AAM250:AAM252)","v":3581646.1036703885},3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885]
[null," ",null,"Cash accumulated in final period","EUR",{"$f":"H7","v":420},{"$f":"LOOKUP(F256,8:8,253:253)","v":3581646.1036703885}]
[]
[null,null,"MIRR",null,"% p.a.",null,{"$f":"MIRR(K72:IZ72,F251,F251)","v":3.867044744241932E-3}]
[null,null,null,"NPV of cashflow at the risk free rate","EUR",{"$f":"G267","v":2.8708987190766422E-3}]
[null,null,null,"Annualised premium earned","% p.p.",null,{"$f":"PMT(F268,F256,-G270)","v":-1.6560113184861517E-3}]
[]
[null,null,null,"Fees from Debt Schedule",null,null,null,null,null,null,{"$f":"K175","v":0},{"$f":"L175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX175","v":0},0,0,0,0,0,0,0,0,0,0,0,5011.7267453738186,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Fees --> Uses of Funds",null,null,null,null,null,null,7072.9279757250106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Paste Block",null,null,null,null,null,null,{"$f":"SUM(K286:K289)","v":7072.9279757250106},{"$f":"SUM(L286:L289)","v":210.86114124780391},403.42343762446473,596.49923345813011,790.08989808068509,984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX286:BX289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ286:EJ289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV286:GV289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH286:JH289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT286:LT289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF286:OF289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR286:QR289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD286:TD289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP286:VP289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB286:YB289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN286:AAN289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Difference",null,null,null,{"$f":"SUM(K292:XFD292)","v":-825.07689884303568},null,null,{"$f":"K283-K290","v":-7072.9279757250106},{"$f":"L283-L290","v":-210.86114124780391},-403.42343762446473,-596.49923345813011,-790.08989808068509,-984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX283-BX290","v":0},0,0,0,0,0,0,0,0,0,0,0,5011.7267453738186,87.061574335553203,160.99070823075104,235.11698648300276,309.44093481059383,383.96308033372509,458.68395157825148,533.60407847942986,608.723992385678,684.04422606234289,759.56531369547884,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ283-EJ290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV283-GV290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH283-JH290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT283-LT290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF283-OF290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR283-QR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD283-TD290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP283-VP290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB283-YB290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN283-AAN290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"UDF"]
[null,null,"Construction Switch",null,null,null,null,null,null,null,{"$f":"K6","v":0},{"$f":"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,{"$f":"BX6","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"GV6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"LT6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"QR6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"VP6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"AAN6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Financial Close Switch",null,null,null,null,null,null,null,{"$f":"K174","v":0},{"$f":"L174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX174","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,{"$f":"EJ174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital Expenditures",null,null,null,null,null,null,null,{"$f":"K146","v":0},{"$f":"L146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX146","v":0},0,0,0,0,0,0,0,0,0,0,0,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Periodic Interest Rate",null,null,null,null,null,null,null,{"$f":"K169","v":3.3333333333333335E-3},{"$f":"L169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BX169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EJ169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GV169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JH169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LT169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OF169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QR169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TD169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VP169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YB169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAN169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,"Debt to Capital",null,null,null,null,null,null,null,{"$f":"F153","v":0.8}]
[null,null,"Up-Front Fee",null,null,null,null,null,null,null,{"$f":"'Project 7 - Solar 3'!F175","v":0.02}]
[]
[null,null,"IDC from UDF",null,null,null,{"$f":"InputC!F86","v":true},{"$f":"circ_method","v":3},null,null,{"$f":"IF($G$302,idc_calc(K295:ABZ295,K296:ABZ296,K297:ABZ297,K298:ABZ298,K299,K300))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5011.7267394688088,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fees from UDF",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,87.061574335553203,160.99070823075104,235.11698648300276,309.44093481059383,383.96308033372509,458.68395157825148,533.60407847942986,608.723992385678,684.04422606234289,759.56531369547884,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Project 8 - Wind  3","index":17,"n_rows":303,"n_cols":754,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[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",{"$f":"INDEX(InputC!I57:AD57,E1)","v":18}]
[null,null,null,"Total Nominal O&M Cost",null,null,null,{"$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,{"$f":"AAN66*AAN51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre tax IRR","%",{"$f":"IRR(K72:ABZ72,0.001)","v":5.3581618529663366E-3},{"$f":"(1+F73)^(months/$F$5)-1","v":6.6227050162672274E-2},null,"%"]
[null,null,null,"Adjusted Investment for Construction Funding"]
[]
[]
[null,null,null,"Gross Investment",null,null,null,null,"EUR",null,{"$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,{"$f":"AAO82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.a.",null,{"$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,{"$f":"IF(AAL90,AAM86/AAL90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighting",null,null,null,{"$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$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT with Economic Depreciation",null,null,null,{"$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,{"$f":"AAN70-AAN101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Debt Sizing"]
[null,null,"Debt Flags"]
[null,null,null,"Month Number",null,null,null,null,"Month",null,{"$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,{"$f":"MONTH(AAM4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,"Add: Adjustment for Period Pre-COD","Date",{"$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$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Target Debt Service over Debt Repayment",null,null,null,{"$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,"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,{"$f":"AAL126*(1+AAM125*AAM110)","v":2.4073741386507517},2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517]
[]
[]
[null,null,null,"Debt to Capital Applied","%",null,{"$f":"F133","v":0.8}]
[null,null,null,"DSCR Applied in Repayment","x",null,{"$f":"G140","v":1.4}]
[null,null,"Circular Method",null,"Code",{"$f":"InputC!F83","v":3}]
[null,null,null,"Capital Expenditures",null,null,null,{"$f":"SUM(K146:XFD146)","v":809999.99999999988},"EUR",null,{"$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,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Sources",null,null,null,{"$f":"SUM(K155:XFD155)","v":841563.72690960579},"EUR",null,{"$f":"SUM(K153:K154)","v":0},{"$f":"SUM(L153:L154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX153:BX154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,61112.078453796261,47810.024366072867,47937.517764382399,48065.351145087414,48193.525414807649,48322.041482580469,48450.900259867354,48580.102660560333,48709.649600988494,48839.541999924462,48969.780778590924,49100.366860667171,49231.301172295614,49362.584642088405,49494.218201133976,49626.20278300366,49758.539323758341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ153:EJ154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV153:GV154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH153:JH154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT153:LT154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF153:OF154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR153:QR154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD153:TD154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP153:VP154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB153:YB154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN153:AAN154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS over Debt Repayment",null,null,null,null,"EUR",null,{"$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",{"$f":"G141","v":1.4},null,null,"EUR",null,{"$f":"K160/$F$161","v":0},{"$f":"L160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4032.9788323160055,4198.0121771869563,4029.7857445544109,4194.8138157813191,4193.2106722234503,3691.7191666579424,4189.9964375690097,4021.7567662907904,4186.7715770073255,4018.5265796097001,4183.5360554103108,4181.9142857142851,4013.6612661051827,4178.6627064449813,4010.4043165883554,4175.400377811231,4173.7651713822042,3672.2415499911008,4170.4866520346759,4002.2147587594623,4167.1972942617567,3998.9199683447509,4163.8970622328025,4162.2428571428563,3993.9573485701426,{"$f":"EJ160/$F$161","v":4158.9262462881661},3990.6352600629793,4155.5986710817406,4153.9307605241338,3819.0029524194938,4150.5866707896548,3982.2819110775085,4147.2315258612771,3978.9212248545023,4143.8652891917436,4142.177999999999,3973.8593526844024,4138.7950569282148,3970.4708224070955,4135.400930217661,4133.6996614489017,3632.1098686107407,4130.288689919732,3961.9504064419148,4126.8664420927871,3958.5225064944489,4123.4328806898629,4121.7118457142833,3953.3593968809469,4118.261243781064,3949.9030959980937,4114.7992345362991,4113.0639403921641,3611.4400659829544,4109.5847494324125,3941.2122717136099,4106.0940566489289,3937.7158137671945,4102.5918240179453,4100.8363683428543,3932.4494419614221,4097.3167543709696,3928.9240150609121,4093.7855049413106,4092.0155049142927,3590.356867302613,4088.4667301353456,3920.0593742907386,4084.9062234961925,3916.4929871853942,4081.33394621259,4079.5433814239968,3911.1212879435075,4075.9533751726749,3907.525352504987,4072.3515007544215,4070.5461007268641,3735.4805760772356,4066.9263504523383,3898.4834189194098,4063.2946336804016,3894.8457040719591,4059.6509108511264,4057.8245347667612,3889.366570845234,4054.1627283904136,3885.6987166979438,4050.4888164837953,4048.6473084556865,{"$f":"GV160/$F$161","v":3546.9170447416377},4044.9551631756694,3876.4759444406545,4041.2508120682937,3872.7654752962544,4037.534214782434,4035.6713111763816,3867.1767594049948,4031.9362686725067,3863.4355481747584,4028.1888785277556,4026.3105403390846,3524.5433856364689,4022.544552153468,3854.0283204723237,4018.7661140239447,3850.243641945036,4014.9751847923681,4013.0750231141942,3844.5431517359511,4009.2652797602414,3840.7271162811103,4005.442941812596,4003.5270368601518,3501.7222533491981,3999.6857289108225,3831.1317440246266,3995.8317220187091,3827.2713719267931,3991.9649742025003,3990.0268092907631,3821.4568719135268,3986.1408710697315,3817.5645157495892,3982.2420863631332,3980.2878633116406,3645.0732698447528,3976.3697292033244,3807.7772360479767,3972.4386421733689,3803.8396565081857,3968.4945594008354,3966.517631190864,3797.9088664946535,3962.5539742054111,3793.938663207437,3958.5772138046809,3956.5839062921573,3454.7015923845038,3952.5874095016757,3783.9556379117917,3948.5777007311212,3779.9393067812061,3944.5547363031374,3942.5382695289659,3773.8899009674037,3938.4953394038043,3769.8402936144421,3934.4390437950592,3932.4058701322861,3430.4836242321935,3928.329443405994,3759.6576078128842,3924.2395404600284,{"$f":"JH160/$F$161","v":3755.560950059687},3920.1361167434848,3918.0793206338308,3749.3905561296074,3913.9555319061656,3745.2599566295876,3909.8181103852457,3907.7442732492163,3405.7812967168366,3903.5863179883986,3734.8736171119986,3899.414616983514,3730.6950262037367,3895.2291247926396,3893.1311927607921,3724.4012243950565,3888.9249282585743,3720.188012905036,3884.7047583072358,3882.5894444284863,3547.2134940797446,3878.3483300624521,3709.5939465970951,3874.0931950374693,3705.331783870668,3869.8239930027776,3867.6841023302927,3698.9121060258144,3863.3937125380307,3694.6146303059936,3859.0891391876658,3856.9315190313414,3354.8846211041955,3852.6055823779861,3683.8086826718936,3848.2653446525037,3679.4612766909372,3843.910758577118,3841.7280700911833,3672.9132052891864,3837.3518725030763,3668.5297800549693,3832.9612076857034,3830.7604351262526,3328.6703135262792,3826.3479797398309,3657.5077134681874,3821.9209372598384,3653.0733593676127,3817.4792594629448,3815.2529172072923,3646.3943265378271,3810.7891956674225,3641.9232327989248,3806.3107175537025,3804.0659295430628,3301.931719796803,3799.565225048912,3630.6807248804075,3795.0496417193203,3626.1576836978215,3790.5191303664888,3788.2482612657227,3619.3450702114396,{"$f":"LT160/$F$161","v":3783.6952652950558},3614.7845545977598,3779.1272176190619,3776.8375338482087,3441.2869256213098,3772.2468152641754,3603.3171965208717,3767.6409202679915,3598.7036945146342,3763.0197986881039,3760.7035122053226,3591.754828758525,3756.0594563152417,3587.1031028325715,3751.4000476857273,3749.0645702394577,3246.8395212765922,3744.3820372837436,3575.4063975941453,3739.6840243876363,3570.7006255477831,3734.970480376151,3732.6078681637141,3563.6127824765517,3727.8709311558318,3558.8680220320789,3723.1183343537268,3720.736147358532,3218.4643117021242,3715.9599637437036,3546.937382688885,3711.167990589674,3542.1374952015954,3706.3601756979588,3703.9503112412731,3534.9078952689388,3699.1186354932333,3530.0682396155767,3694.2709867550861,3691.8411560199875,3189.5215979361651,3686.969448732862,3517.8989874855183,3682.0816361157517,3513.0031022484832,3677.1776649262019,3674.7196031803824,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"K164+K165-K166","v":0},{"$f":"L164+L165-L166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX164+BX165-BX166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,48889.662763037013,87137.682255895314,125487.69646740123,163939.97738347115,202494.79771531728,241152.43090138165,279913.15110927552,318777.23323772382,357744.95291851461,396816.58651845419,435992.41114132694,475272.7046298607,514657.74556769722,554147.813281368,593743.18784227513,633444.15006867808,673250.98152768472,671462.17263379437,669502.36769872007,667704.25651316135,665735.1235524239,663761.02995870856,662281.84755857964,660299.4572795392,658478.69870418019,656486.85612285347,654656.61906365328,652655.27173845517,650648.8750252024,648804.04334251455,646788.06078054465,644933.61666655808,642907.99501096876,640877.25648962311,639341.27246126404,637301.9233841002,635424.04836995446,633374.93123692588,631487.2610393709,629428.32151393604,627364.17306183965,625461.42962347565,{"$f":"EJ164+EJ165-EJ166","v":623387.37480926572},621474.69746523362,619390.68111903605,617301.38596224203,615540.05429636338,613441.26780656155,611503.79012150597,609394.90456271637,607447.29968640429,605328.25872950058,603203.84159193223,601240.66171122098,599106.00219333021,597132.55137823417,594987.59228594392,592837.18459878152,591181.19867883343,589021.51398450986,587022.96862468298,584852.84541133919,582843.83238954924,580663.21228349116,578477.0444787218,576451.94189676992,574255.18712597806,572219.4679870666,570012.0669791539,567799.04326202557,566080.26667358272,563857.61614639557,561795.92926183657,559562.48830272711,557489.98078330234,555245.68889522878,552995.67148987006,550906.54095287481,548645.5793350134,546545.47391773586,544273.50665918703,541995.73617647006,540212.03176308901,537924.27180549724,535797.29333722487,533498.37809151947,531360.21303130582,529050.07979519758,526734.03667975753,524578.69551407988,522251.3377906208,520084.6502307512,517745.91423076595,515401.18784414162,513383.71122754487,511028.0639145177,508833.00737531332,506465.82276621729,504259.19647136604,501880.40954875282,499495.51971248188,497271.13820734492,494874.54593964567,492638.42904274655,490230.06832307193,487815.52124235983,{"$f":"GV164+GV165-GV166","v":485894.65593509271},483469.34962503402,481204.43817934347,478767.20216120634,476490.32735978079,474041.09423619765,471585.55990580859,469290.33501275629,466822.69986079296,464515.33997882082,462035.53556688916,459549.34347843973,457556.63123773137,455059.27545637032,452722.11138741922,450212.41897802002,447862.88339933503,445340.78449254046,442812.17875106807,440443.67619516904,437902.55650272605,435521.50457478734,432967.79998155736,430407.49894463574,428340.46835443535,425768.58418670599,423356.68105663703,420772.03827147378,418347.3403604519,415749.86652078421,413145.67259989609,410701.36796998221,408084.23165881244,405626.94791525888,402996.79565527994,400359.83044415258,398049.28994245501,395399.75117972656,392909.9731142777,390247.23438248527,387744.21884058538,385068.20501065318,382385.24806283118,379861.9566898793,377165.60923797346,374628.88927222596,371919.07502266206,369202.22136644542,366978.19384528243,364248.86708193168,361679.07433429296,358936.09354800946,356352.60788638832,353595.89517637313,350832.00989076542,348227.56002276723,345449.82321677264,342831.48233388079,340039.81489786535,337240.87507739261,334934.5277034184,332122.64668569044,329470.06456682988,326644.05857492593,{"$f":"JH164+JH165-JH166","v":323977.31115344935},321137.09940721735,318289.47708460758,315601.05145209335,312739.0994250275,310036.303133148,307159.93936653994,304276.06155784585,301884.53379965515,298987.22926099895,296248.97974142362,293337.0617235782,290584.1569031197,287657.54163467081,284723.26891402557,281947.94525267725,278998.84680859424,276208.65495171788,273244.64570991637,270272.8717511876,267626.56782961183,264640.30805898143,261812.84847258095,258811.46477245208,255968.83787115625,252952.24333772401,249927.73337985278,247061.91371842648,244022.05971828321,241140.85195370484,238085.56565436287,235022.25268751275,232450.77557536692,229373.00591157348,226453.77391527349,223360.35448367189,220425.42772192654,217316.26838908918,214198.92788029497,211240.01110127344,208106.79259910795,205131.95212771668,201982.76409379003,198825.27953897641,196159.3601572467,192986.87671136437,189972.65858693406,186783.97984496399,183753.51975174627,180548.55222478913,177335.1278149978,174279.85058117664,171049.9942207798,167978.23763538347,164731.85437661438,161476.8946283267,158713.21922395765,155442.69806298861,152330.15966498482,149042.87722214879,145913.52912919148,142609.38842925563,139296.50479608742,136141.48140852959,{"$f":"LT164+LT165-LT166","v":132811.59108126297},129639.51183026942,126292.51631875125,122936.65383929887,119905.15575980856,116532.59279707709,113317.71757654648,109927.80238153363,106695.52469495745,103288.15664525254,99871.746988531391,96612.897983067975,93178.881520029623,89902.374688930489,86450.649223541201,82989.753484046887,80019.54647438378,76541.896258681314,73221.629515282781,69726.017589279421,66387.737022362562,62874.058998727618,59351.03132722633,55985.255315840535,52444.001902404169,49059.947220046772,45500.362043093199,41931.293769211647,38852.600436740227,35266.149141118993,31836.765588900504,28231.720150273832,24783.688388906481,21159.940507838211,17526.523331623066,14050.037180792871,10397.752002568948,6902.3429362952684,3231.079759327833,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF164+OF165-OF166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR164+QR165-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,{"$f":"TD164+TD165-TD166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP164+VP165-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,{"$f":"YB164+YB165-YB166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN164+AAN165-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,"Interest Cost",null,null,null,{"$f":"SUM(K170:XFD170)","v":339016.92656396469},"EUR",null,{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,162.96554254345673,290.45894085298437,418.29232155800412,546.46659127823716,674.98265905105768,803.84143633793894,933.04383703091844,1062.5907774590794,1192.4831763950488,1322.7219550615141,1453.3080371377566,1584.2423487662024,1715.5258185589907,1847.1593776045602,1979.1439594742506,2111.4805002289272,2244.1699384256158,2238.2072421126481,2231.6745589957336,2225.6808550438714,2219.1170785080799,2212.5367665290287,2207.6061585285988,2200.9981909317976,2194.9289956806006,2188.2895204095116,2182.1887302121777,2175.5175724615174,2168.8295834173414,2162.6801444750486,2155.9602026018156,2149.7787222218603,2143.0266500365628,2136.257521632077,2131.1375748708801,2124.3397446136673,2118.0801612331816,2111.2497707897533,2104.9575367979032,2098.0944050464536,2091.2139102061324,{"$f":"EJ169*EJ164","v":2084.8714320782524},2077.9579160308858,2071.582324884112,2064.6356037301202,2057.6712865408067,2051.8001809878779,2044.804226021872,2038.3459670716868,2031.3163485423881,2024.8243322880144,2017.7608624316688,2010.6794719731076,2004.1355390374033,1997.0200073111007,1990.4418379274473,1983.2919742864799,1976.1239486626052,1970.6039955961116,1963.4050466150329,1956.7432287489435,1949.5094847044641,1942.812774631831,1935.5440409449707,1928.2568149290728,1921.5064729892331,1914.1839570865936,1907.3982266235555,1900.0402232638464,1892.6634775400853,1886.9342222452758,1879.525387154652,1872.6530975394553,1865.2082943424239,1858.2999359443413,1850.8189629840961,1843.3189049662337,1836.3551365095827,1828.8185977833782,1821.8182463924529,1814.2450221972902,1806.652453921567,1800.7067725436302,1793.0809060183242,1785.9909777907496,1778.3279269717316,1771.2007101043528,1763.500265983992,1755.7801222658586,1748.5956517135996,1740.8377926354028,1733.6155007691707,1725.8197141025532,1718.0039594804721,1711.2790374251497,1703.4268797150592,1696.1100245843779,1688.2194092207244,1680.8639882378868,1672.9346984958429,1664.9850657082729,1657.5704606911499,1649.581819798819,1642.1280968091553,1634.1002277435732,{"$f":"GV169*GV164","v":1626.051737474533},1619.6488531169757,1611.5644987501134,1604.0147939311451,1595.8906738706878,1588.3010911992694,1580.1369807873257,1571.9518663526953,1564.3011167091877,1556.0756662026433,1548.3844665960694,1540.1184518896307,1531.8311449281325,1525.1887707924379,1516.8642515212346,1509.0737046247309,1500.7080632600669,1492.8762779977835,1484.4692816418017,1476.0405958368938,1468.1455873172301,1459.6751883424201,1451.7383485826244,1443.2259999385246,1434.6916631487859,1427.8015611814512,1419.2286139556868,1411.1889368554569,1402.5734609049127,1394.4911345348398,1385.8328884026141,1377.1522419996538,1369.0045598999409,1360.2807721960417,1352.0898263841964,1343.3226521842666,1334.5327681471754,1326.8309664748501,1317.9991705990885,1309.6999103809258,1300.8241146082844,1292.4807294686179,1283.5606833688439,1274.6174935427707,1266.2065222995977,1257.2186974599117,1248.7629642407533,1239.7302500755402,1230.6740712214848,1223.2606461509415,1214.1628902731056,1205.5969144476433,1196.4536451600316,1187.8420262879611,1178.652983921244,1169.4400329692182,1160.7585334092241,1151.4994107225755,1142.7716077796026,1133.4660496595513,1124.1362502579755,1116.4484256780613,1107.0754889523016,1098.2335485560998,{"$f":"JH169*JH164","v":1088.8135285830865},1079.924370511498,1070.4569980240578,1060.9649236153587,1052.0035048403113,1042.4636647500918,1033.4543437771601,1023.8664645551332,1014.2535385261529,1006.2817793321839,996.62409753666327,987.49659913807886,977.79020574526066,968.61385634373244,958.85847211556938,949.07756304675195,939.82648417559085,929.99615602864753,920.69551650572635,910.81548569972131,900.90957250395877,892.08855943203946,882.1343601966048,872.70949490860323,862.70488257484033,853.22945957052093,843.17414445908014,833.09244459950935,823.53971239475504,813.40686572761081,803.80283984568291,793.61855218120968,783.40750895837584,774.83591858455645,764.57668637191159,754.84591305091169,744.53451494557305,734.75142573975518,724.38756129696401,713.99642626764989,704.13337033757819,693.68930866369317,683.77317375905568,673.27588031263349,662.75093179658802,653.86453385748905,643.28958903788123,633.24219528978028,622.61326614988002,612.51173250582087,601.82850741596383,591.11709271665939,580.93283527058884,570.16664740259932,559.92745878461164,549.10618125538133,538.25631542775568,529.04406407985891,518.14232687662877,507.76719888328279,496.80959074049599,486.37843043063828,475.36462809751879,464.32168265362475,{"$f":"LT169*LT164","v":453.80493802843199},442.70530360420992,432.1317061008981,420.97505439583756,409.78884613099626,399.68385253269525,388.44197599025699,377.72572525515494,366.42600793844548,355.65174898319151,344.2938554841752,332.90582329510465,322.04299327689324,310.5962717334321,299.67458229643501,288.16883074513737,276.63251161348967,266.73182158127929,255.13965419560441,244.07209838427596,232.42005863093141,221.29245674120855,209.58019666242541,197.83677109075444,186.61751771946845,174.81333967468058,163.53315740015591,151.66787347697735,139.77097923070551,129.50866812246744,117.55383047039665,106.12255196300168,94.105733834246109,82.612294629688279,70.533135026127383,58.421744438743559,46.833457269309577,34.659173341896498,23.007809787650896,10.770265864426111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF169*OF164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,"Up Front Fee","%",{"$f":"INDEX(InputC!I74:AD74,$E$1)","v":0.02},{"$f":"G133","v":673250.98152768472},{"$f":"SUM(K175:XFD175)","v":13465.019630553696},null,null,{"$f":"K174*$F$175*$G$175","v":0},{"$f":"L174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,{"$f":"V174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13465.019630553696,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PV of Debt Service =Debt",null,{"$f":"NPV(H125,K179:IZ179)","v":460740.76825769397},null,null,"EUR"]
[null,null,null,"Add: Defaulted Debt",null,null,null,null,"EUR",null,{"$f":"K197","v":0},{"$f":"L197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Default at Maturity",null,{"$f":"_xlfn.XLOOKUP(H7,8:8,186:186,0,-1)","v":0},null,null,"EUR"]
[]
[null,null,null,"Cash Flow After Debt Service",null,null,null,null,"EUR",null,{"$f":"K193-K194-K195","v":0},{"$f":"L193-L194-L195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX193-BX194-BX195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1613.191532926402,1679.2048708747825,1611.9142978217637,1677.9255263125278,1677.2842688893797,1476.6876666631765,1675.9985750276037,1608.7027065163156,1674.7086308029293,1607.4106318438799,1673.4144221641236,1672.7657142857142,1605.4645064420724,1671.4650825779918,1604.1617266353419,1670.1601511244917,1669.5060685528815,1468.8966199964402,1668.1946608138696,1600.8859035037844,1666.8789177047029,1599.5679873378999,1665.5588248931208,1664.8971428571422,1597.5829394280568,{"$f":"EJ193-EJ194-EJ195","v":1663.5704985152661},1596.2541040251913,1662.2394684326964,1661.5723042096533,1527.6011809677971,1660.2346683158612,1592.9127644310033,1658.892610344511,1591.5684899418006,1657.5461156766969,1656.8711999999987,1589.5437410737604,1655.5180227712854,1588.1883289628377,1654.1603720870635,1653.4798645795599,1452.8439474442957,1652.115475967893,1584.7801625767656,1650.7465768371148,1583.4090025977794,1649.3731522759454,1648.6847382857131,1581.3437587523781,1647.3044975124249,1579.9612383992371,1645.9196938145196,1645.2255761568658,1444.5760263931816,1643.8338997729643,1576.4849086854438,1642.4376226595714,1575.0863255068775,1641.0367296071781,1640.334547337141,1572.9797767845685,1638.926701748388,1571.5696060243645,1637.5142019765235,1636.8062019657164,1436.1427469210448,1635.3866920541377,1568.0237497162952,1633.9624893984769,1566.597194874158,1632.5335784850354,1631.8173525695984,1564.4485151774029,1630.3813500690694,1563.0101410019947,1628.9406003017684,1628.2184402907451,1494.1922304308941,1626.7705401809344,1559.3933675677636,1625.3178534721601,1557.9382816287825,1623.8603643404504,1623.1298139067044,1555.7466283380932,1621.6650913561652,1554.2794866791764,1620.1955265935185,1619.4589233822744,{"$f":"GV193-GV194-GV195","v":1418.7668178966546},1617.9820652702674,1550.5903777762614,1616.5003248273174,1549.1061901185012,1615.0136859129734,1614.2685244705522,1546.8707037619979,1612.7745074690024,1545.3742192699033,1611.2755514111013,1610.5242161356337,1409.8173542545874,1609.0178208613866,1541.6113281889293,1607.5064456095774,1540.097456778014,1605.990073916947,1605.2300092456771,1537.8172606943799,1603.7061119040964,1536.2908465124437,1602.177176725038,1601.4108147440606,1400.6889013396794,1599.8742915643284,1532.4526976098505,1598.3326888074835,1530.9085487707171,1596.7859896809996,1596.0107237163052,1528.5827487654105,1594.4563484278924,1527.0258062998355,1592.8968345452531,1592.1151453246557,1458.0293079379007,1590.547891681329,1523.1108944191901,1588.975456869347,1521.5358626032739,1587.3978237603337,1586.607052476345,1519.1635465978611,1585.0215896821637,1517.5754652829742,1583.4308855218719,1582.6335625168622,1381.8806369538015,1581.0349638006701,1513.582255164717,1579.4310802924483,1511.9757227124819,1577.8218945212548,1577.0153078115859,1509.5559603869615,1575.3981357615216,1507.9361174457763,1573.7756175180234,1572.9623480529135,1372.193449692877,1571.3317773623967,1503.863043125154,1569.6958161840112,{"$f":"JH193-JH194-JH195","v":1502.2243800238739},1568.0544466973943,1567.2317282535323,1499.7562224518429,1565.582212762466,1498.1039826518345,1563.9272441540979,1563.0977092996864,1362.3125186867346,1561.4345271953594,1493.9494468447988,1559.7658467934052,1492.2780104814942,1558.0916499170553,1557.2524771043163,1489.7604897580222,1555.5699713034292,1488.0752051620138,1553.8819033228947,1553.0357777713939,1418.8853976318974,1551.3393320249806,1483.8375786388378,1549.6372780149873,1482.132713548267,1547.9295972011105,1547.0736409321166,1479.5648424103251,1545.3574850152118,1477.845852122397,1543.6356556750661,1542.7726076125364,1341.953848441678,1541.0422329511939,1473.5234730687571,1539.3061378610009,1471.7845106763748,1537.5643034308468,1536.6912280364731,1469.165282115674,1534.94074900123,1467.4119120219871,1533.1844830742807,1532.3041740505005,1331.4681254105117,1530.5391918959322,1463.0030853872745,1528.7683749039347,1461.2293437470448,1526.9917037851778,1526.1011668829165,1458.5577306151304,1524.3156782669689,1456.7692931195697,1522.5242870214806,1521.6263718172245,1320.7726879187212,1519.8260900195646,1452.2722899521627,1518.0198566877275,1450.4630734791285,1516.2076521465951,1515.2993045062885,1447.7380280845755,{"$f":"LT193-LT194-LT195","v":1513.478106118022},1445.9138218391035,1511.6508870476241,1510.735013539283,1376.5147702485237,1508.8987261056695,1441.3268786083486,1507.0563681071962,1439.481477805853,1505.2079194752414,1504.2814048821288,1436.7019315034095,1502.4237825260961,1434.8412411330282,1500.5600190742907,1499.6258280957827,1298.7358085106371,1497.7528149134969,1430.162559037658,1495.8736097550541,1428.2802502191125,1493.9881921504598,1493.043147265485,1425.4451129906201,1491.1483724623326,1423.5472088128313,1489.2473337414904,1488.2944589434123,1287.3857246808493,1486.3839854974808,1418.7749530755536,1484.4671962358693,1416.8549980806379,1482.544070279183,1481.5801244965087,1413.9631581075755,1479.647454197293,1412.0272958462306,1477.7083947020342,1926.7275932357229,4465.3302371106311,5161.7572282260062,4925.0585824797254,5154.914290562052,4918.204343147876,5148.0487308966822,5144.6074444525348,4907.8804744440422,5137.7078114843353,4900.9694461710415,5130.7853690862612,5127.3155707965398,4657.2800418528423,5120.3587727905251,4883.5917541293193,5113.378976373293,4876.6004300108325,5106.3761055146151,5102.8659933415856,4866.0700839329229,5095.8283677140207,4859.0208350944613,5088.7674764679859,5085.2282822124689,{"$f":"OF193-OF194-OF195","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,{"$f":"QR193-QR194-QR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD193-TD194-TD195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP193-VP194-VP195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB193-YB194-YB195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN193-AAN194-AAN195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends",null,null,null,null,"EUR",null,{"$f":"K196+K197-K198","v":0},{"$f":"L196+L197-L198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX196+BX197-BX198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1613.191532926402,1679.2048708747825,1611.9142978217637,1677.9255263125278,1677.2842688893797,1476.6876666631765,1675.9985750276037,1608.7027065163156,1674.7086308029293,1607.4106318438799,1673.4144221641236,1672.7657142857142,1605.4645064420724,1671.4650825779918,1604.1617266353419,1670.1601511244917,1669.5060685528815,1468.8966199964402,1668.1946608138696,1600.8859035037844,1666.8789177047029,1599.5679873378999,1665.5588248931208,1664.8971428571422,1597.5829394280568,{"$f":"EJ196+EJ197-EJ198","v":1663.5704985152661},1596.2541040251913,1662.2394684326964,1661.5723042096533,1527.6011809677971,1660.2346683158612,1592.9127644310033,1658.892610344511,1591.5684899418006,1657.5461156766969,1656.8711999999987,1589.5437410737604,1655.5180227712854,1588.1883289628377,1654.1603720870635,1653.4798645795599,1452.8439474442957,1652.115475967893,1584.7801625767656,1650.7465768371148,1583.4090025977794,1649.3731522759454,1648.6847382857131,1581.3437587523781,1647.3044975124249,1579.9612383992371,1645.9196938145196,1645.2255761568658,1444.5760263931816,1643.8338997729643,1576.4849086854438,1642.4376226595714,1575.0863255068775,1641.0367296071781,1640.334547337141,1572.9797767845685,1638.926701748388,1571.5696060243645,1637.5142019765235,1636.8062019657164,1436.1427469210448,1635.3866920541377,1568.0237497162952,1633.9624893984769,1566.597194874158,1632.5335784850354,1631.8173525695984,1564.4485151774029,1630.3813500690694,1563.0101410019947,1628.9406003017684,1628.2184402907451,1494.1922304308941,1626.7705401809344,1559.3933675677636,1625.3178534721601,1557.9382816287825,1623.8603643404504,1623.1298139067044,1555.7466283380932,1621.6650913561652,1554.2794866791764,1620.1955265935185,1619.4589233822744,{"$f":"GV196+GV197-GV198","v":1418.7668178966546},1617.9820652702674,1550.5903777762614,1616.5003248273174,1549.1061901185012,1615.0136859129734,1614.2685244705522,1546.8707037619979,1612.7745074690024,1545.3742192699033,1611.2755514111013,1610.5242161356337,1409.8173542545874,1609.0178208613866,1541.6113281889293,1607.5064456095774,1540.097456778014,1605.990073916947,1605.2300092456771,1537.8172606943799,1603.7061119040964,1536.2908465124437,1602.177176725038,1601.4108147440606,1400.6889013396794,1599.8742915643284,1532.4526976098505,1598.3326888074835,1530.9085487707171,1596.7859896809996,1596.0107237163052,1528.5827487654105,1594.4563484278924,1527.0258062998355,1592.8968345452531,1592.1151453246557,1458.0293079379007,1590.547891681329,1523.1108944191901,1588.975456869347,1521.5358626032739,1587.3978237603337,1586.607052476345,1519.1635465978611,1585.0215896821637,1517.5754652829742,1583.4308855218719,1582.6335625168622,1381.8806369538015,1581.0349638006701,1513.582255164717,1579.4310802924483,1511.9757227124819,1577.8218945212548,1577.0153078115859,1509.5559603869615,1575.3981357615216,1507.9361174457763,1573.7756175180234,1572.9623480529135,1372.193449692877,1571.3317773623967,1503.863043125154,1569.6958161840112,{"$f":"JH196+JH197-JH198","v":1502.2243800238739},1568.0544466973943,1567.2317282535323,1499.7562224518429,1565.582212762466,1498.1039826518345,1563.9272441540979,1563.0977092996864,1362.3125186867346,1561.4345271953594,1493.9494468447988,1559.7658467934052,1492.2780104814942,1558.0916499170553,1557.2524771043163,1489.7604897580222,1555.5699713034292,1488.0752051620138,1553.8819033228947,1553.0357777713939,1418.8853976318974,1551.3393320249806,1483.8375786388378,1549.6372780149873,1482.132713548267,1547.9295972011105,1547.0736409321166,1479.5648424103251,1545.3574850152118,1477.845852122397,1543.6356556750661,1542.7726076125364,1341.953848441678,1541.0422329511939,1473.5234730687571,1539.3061378610009,1471.7845106763748,1537.5643034308468,1536.6912280364731,1469.165282115674,1534.94074900123,1467.4119120219871,1533.1844830742807,1532.3041740505005,1331.4681254105117,1530.5391918959322,1463.0030853872745,1528.7683749039347,1461.2293437470448,1526.9917037851778,1526.1011668829165,1458.5577306151304,1524.3156782669689,1456.7692931195697,1522.5242870214806,1521.6263718172245,1320.7726879187212,1519.8260900195646,1452.2722899521627,1518.0198566877275,1450.4630734791285,1516.2076521465951,1515.2993045062885,1447.7380280845755,{"$f":"LT196+LT197-LT198","v":1513.478106118022},1445.9138218391035,1511.6508870476241,1510.735013539283,1376.5147702485237,1508.8987261056695,1441.3268786083486,1507.0563681071962,1439.481477805853,1505.2079194752414,1504.2814048821288,1436.7019315034095,1502.4237825260961,1434.8412411330282,1500.5600190742907,1499.6258280957827,1298.7358085106371,1497.7528149134969,1430.162559037658,1495.8736097550541,1428.2802502191125,1493.9881921504598,1493.043147265485,1425.4451129906201,1491.1483724623326,1423.5472088128313,1489.2473337414904,1488.2944589434123,1287.3857246808493,1486.3839854974808,1418.7749530755536,1484.4671962358693,1416.8549980806379,1482.544070279183,1481.5801244965087,1413.9631581075755,1479.647454197293,1412.0272958462306,1477.7083947020342,1926.7275932357229,4465.3302371106311,5161.7572282260062,4925.0585824797254,5154.914290562052,4918.204343147876,5148.0487308966822,5144.6074444525348,4907.8804744440422,5137.7078114843353,4900.9694461710415,5130.7853690862612,5127.3155707965398,4657.2800418528423,5120.3587727905251,4883.5917541293193,5113.378976373293,4876.6004300108325,5106.3761055146151,5102.8659933415856,4866.0700839329229,5095.8283677140207,4859.0208350944613,5088.7674764679859,5085.2282822124689,{"$f":"OF196+OF197-OF198","v":4381.843242689898},5078.1323482463349,4841.2955892119044,5071.0129559007564,4834.1644386110474,5063.8700276249065,5060.2897132084154,4823.42348561158,5053.1113350682999,4816.2332517963496,5045.909225997344,5042.2992478567176,4338.8433075436951,5035.0613952112608,4798.1535009961417,5027.7996150187719,4790.8797273832679,5020.5138281774034,5016.861907472583,4779.9239553238112,5009.5399617696658,4772.5899168322758,5002.1938105172903,4998.511632813852,4294.9833736945675,4991.1290231154844,4754.1485710160632,4983.7220073191456,4746.7293219309322,4976.2905047409504,4972.5655456220338,4735.5544344302853,4965.0971610050565,4728.07371516892,4957.6040867276351,4953.8482654701274,4483.526241168458,4946.3180035777932,4709.2635424363834,4938.7628474655276,4701.6959083695492,4931.1827148357688,4927.3832565344728,4690.2975231188902,4919.7655042251572,4682.6671894722977,4912.1225684621868,4908.2916307795294,4204.6143659918262,4900.6107636493489,4663.4808132851103,4892.904504414837,4655.7618265369401,4885.1727691324832,4881.2973216651626,0,0,0,0,0,0,0,0,0,{"$f":"QR196+QR197-QR198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD196+TD197-TD198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP196+VP197-VP198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB196+YB197-YB198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN196+AAN197-AAN198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity IRR","%",{"$f":"IRR(K203:ABZ203,0.0001)","v":9.2244264368692708E-3},{"$f":"(1+F204)^months-1","v":0.11648537701760353},null,"%"]
[]
[null,null,null,"Debt Service",null,null,null,null,"EUR"]
[null,null,null,"PV of CFADS over Life","EUR"]
[]
[null,null,null,"CFADS for Loan Life",null,null,null,null,"EUR"]
[]
[null,null,null,"CFADS",null,null,null,null,null,null,{"$f":"K208","v":0},{"$f":"L208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Accumulated Default",null,null,null,null,null,null,{"$f":"K186","v":0},{"$f":"L186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Investment Account"]
[null,null,null,"Payments",null,null,null,{"$f":"SUM(K243:XFD243)","v":809999.99999999988},"EUR",null,{"$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,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash in Final Construction Period","Period",{"$f":"H6","v":17},{"$f":"LOOKUP(F247,246:246,244:244)","v":845668.77974832361}]
[]
[null,null,null,"Closing Balance","EUR",null,null,null,"EUR",null,{"$f":"SUM(K250:K252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW250:BW252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5646.1703652424076,11553.640507970536,17257.246826179406,23222.453289904512,29217.377894367601,34542.336167366026,40593.414607926956,46441.380166367904,52551.700805784698,58459.218535804335,64629.402968091541,70830.377769655155,76829.024170398974,83090.814305932407,89150.594380702052,95473.838223617728,101828.67374147888,107515.42642664617,113930.19279597938,120143.74987118314,126621.5757405817,132898.52259316001,139440.07027436019,146014.35273967919,{"$f":"SUM(EI250:EI252)","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,{"$f":"SUM(GU250:GU252)","v":642720.00662749948},651129.48831178749,660281.28272584709,669246.24302939326,678489.92385592998,687547.25434897165,696883.79172003141,706267.74770442315,715466.0920713204,724944.38596908934,734237.56509095558,743811.19323317963,753433.48875104578,762404.86806911009,772121.51912272873,781654.31084100786,791468.8137111963,801099.97281535913,811013.36138881999,820977.2072764195,830758.49644303322,840822.80631936633,850705.08896808443,860870.92464245518,871088.54824280646,880658.39282724576,890976.66305366252,901114.24466315436,911536.72504489927,921779.06627331022,932306.85866696225,942888.34724533756,953290.53523983294,963979.01744004653,974488.76336040325,985285.37079929374,996137.09229603258,1006577.6586420807,1017537.9822755496,1028321.0036065899,1039392.3280797615,1050286.9359214557,1061470.4356993402,1072711.0907796232,1083775.922838585,1095130.5452093896,1106309.9460492393,1117779.7418990443,1129308.2041409153,1140195.8025099235,1151838.7785371467,1163308.0550341483,1175069.2566589043,1186657.3829540212,1198538.0619067305,1210479.5764067078,1222248.9677581594,1234311.8690271941,1246203.2882095394,1258388.8617907779,1270636.8812044081,1282247.8363441748,1294617.9890076912,1306818.2823814943,{"$f":"SUM(JG250:JG252)","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,{"$f":"SUM(LS250:LS252)","v":2258503.971494779},2275902.5746910283,2293157.9274242423,2310735.8168584607,2328404.6859120219,2345698.4567742134,2363548.2343052328,2381257.1523670624,2399291.0108913542,2417184.9856323977,2435404.8817321393,2453719.1601830521,2471895.0413452997,2490398.3382992139,2508764.2400181452,2527458.5649338565,2546249.7873997735,2564438.5812085299,2583421.3930408335,2602269.3519557938,2621448.2899627294,2640493.4150652983,2659870.5648274366,2679348.2328371522,2698693.6722246204,2718372.7290155939,2737920.6253051944,2757803.2128242496,2777788.9994034944,2797178.6924920711,2817368.7726073535,2837430.4028262412,2857829.4493579371,2878101.1545890528,2898711.3906505276,2919428.6858824077,2940020.3283529351,2960952.1992129516,2981759.5558706932,3002908.2855591346,3024166.9318012022,3044836.2379292925,3066312.7205361207,3087667.5789670423,3109366.7158938665,3130945.4103610003,3152869.5713534136,3174907.7642624704,3196827.3144060723,3219094.1403841279,3241243.5372544127,3263741.4301009891,3286356.4005004982,3308622.5100427647,3331471.003734732,3354205.1563353362,3377290.9094274086,3400263.5811746833,3423589.1198908789,3447036.1305066501,3470371.9780908604,3494062.6212071842,3517643.3950911066,3541580.2652194905,{"$f":"SUM(OE250:OE252)","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,{"$f":"SUM(QQ250:QQ252)","v":5093212.4981042286},5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,{"$f":"SUM(TC250:TC252)","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,{"$f":"SUM(VO250:VO252)","v":5093212.4981042286},5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,{"$f":"SUM(YA250:YA252)","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,{"$f":"SUM(AAM250:AAM252)","v":5093212.4981042286},5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286]
[null," ",null,"Cash accumulated in final period","EUR",{"$f":"H7","v":336},{"$f":"LOOKUP(F256,8:8,253:253)","v":5093212.4981042286}]
[]
[null,null,"MIRR",null,"% p.a.",null,{"$f":"MIRR(K72:IZ72,F251,F251)","v":3.7361125543386997E-3}]
[null,null,null,"NPV of cashflow at the risk free rate","EUR",{"$f":"G267","v":2.8708987190766422E-3}]
[null,null,null,"Annualised premium earned","% p.p.",null,{"$f":"PMT(F268,F256,-G270)","v":-1.9317247378993125E-3}]
[]
[null,null,null,"Fees from Debt Schedule",null,null,null,null,null,null,{"$f":"K175","v":0},{"$f":"L175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13465.019630553696,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Fees --> Uses of Funds",null,null,null,null,null,null,7072.9279757250106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Paste Block",null,null,null,null,null,null,{"$f":"SUM(K286:K289)","v":7072.9279757250106},{"$f":"SUM(L286:L289)","v":210.86114124780391},403.42343762446473,596.49923345813011,790.08989808068509,984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX286:BX289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ286:EJ289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV286:GV289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH286:JH289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT286:LT289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF286:OF289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR286:QR289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD286:TD289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP286:VP289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB286:YB289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN286:AAN289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Difference",null,null,null,{"$f":"SUM(K292:XFD292)","v":21505.728419280964},null,null,{"$f":"K283-K290","v":-7072.9279757250106},{"$f":"L283-L290","v":-210.86114124780391},-403.42343762446473,-596.49923345813011,-790.08989808068509,-984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX283-BX290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13465.019630553696,162.96554254345673,290.45894085298437,418.29232155800412,546.46659127823716,674.98265905105768,803.84143633793894,933.04383703091844,1062.5907774590794,1192.4831763950488,1322.7219550615141,1453.3080371377566,1584.2423487662024,1715.5258185589907,1847.1593776045602,1979.1439594742506,2111.4805002289272,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ283-EJ290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV283-GV290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH283-JH290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT283-LT290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF283-OF290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR283-QR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD283-TD290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP283-VP290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB283-YB290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN283-AAN290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"UDF"]
[null,null,"Construction Switch",null,null,null,null,null,null,null,{"$f":"K6","v":0},{"$f":"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,{"$f":"BX6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"GV6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"LT6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"QR6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"VP6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"AAN6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Financial Close Switch",null,null,null,null,null,null,null,{"$f":"K174","v":0},{"$f":"L174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital Expenditures",null,null,null,null,null,null,null,{"$f":"K146","v":0},{"$f":"L146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Periodic Interest Rate",null,null,null,null,null,null,null,{"$f":"K169","v":3.3333333333333335E-3},{"$f":"L169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BX169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EJ169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GV169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JH169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LT169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OF169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QR169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TD169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VP169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YB169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAN169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,"Debt to Capital",null,null,null,null,null,null,null,{"$f":"F153","v":0.8}]
[null,null,"Up-Front Fee",null,null,null,null,null,null,null,{"$f":"'Project 8 - Wind  3'!F175","v":0.02}]
[]
[null,null,"IDC from UDF",null,null,null,{"$f":"InputC!F86","v":true},{"$f":"circ_method","v":3},null,null,{"$f":"IF($G$302,idc_calc(K295:ABZ295,K296:ABZ296,K297:ABZ297,K298:ABZ298,K299,K300))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13465.01963026685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fees from UDF",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,162.96554254345673,290.45894085298437,418.29232155800412,546.46659127823716,674.98265905105768,803.84143633793894,933.04383703091844,1062.5907774590794,1192.4831763950488,1322.7219550615141,1453.3080371377566,1584.2423487662024,1715.5258185589907,1847.1593776045602,1979.1439594742506,2111.4805002289272,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Project 9 - BESS 3","index":18,"n_rows":303,"n_cols":754,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[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",{"$f":"INDEX(InputC!I57:AD57,E1)","v":0}]
[null,null,null,"Total Nominal O&M Cost",null,null,null,{"$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,{"$f":"AAN66*AAN51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre tax IRR","%",{"$f":"IRR(K72:ABZ72,0.001)","v":6.2561727382399734E-3},{"$f":"(1+F73)^(months/$F$5)-1","v":7.7711929062885821E-2},null,"%"]
[null,null,null,"Adjusted Investment for Construction Funding"]
[]
[]
[null,null,null,"Gross Investment",null,null,null,null,"EUR",null,{"$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,{"$f":"AAO82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.a.",null,{"$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,{"$f":"IF(AAL90,AAM86/AAL90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighting",null,null,null,{"$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$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT with Economic Depreciation",null,null,null,{"$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,{"$f":"AAN70-AAN101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Debt Sizing"]
[null,null,"Debt Flags"]
[null,null,null,"Month Number",null,null,null,null,"Month",null,{"$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,{"$f":"MONTH(AAM4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,"Add: Adjustment for Period Pre-COD","Date",{"$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$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Target Debt Service over Debt Repayment",null,null,null,{"$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,"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,{"$f":"AAL126*(1+AAM125*AAM110)","v":1.614784923245564},1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564]
[]
[]
[null,null,null,"Debt to Capital Applied","%",null,{"$f":"F133","v":0.8}]
[null,null,null,"DSCR Applied in Repayment","x",null,{"$f":"G140","v":1.4}]
[null,null,"Circular Method",null,"Code",{"$f":"InputC!F83","v":3}]
[null,null,null,"Capital Expenditures",null,null,null,{"$f":"SUM(K146:XFD146)","v":220000},"EUR",null,{"$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,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Sources",null,null,null,{"$f":"SUM(K155:XFD155)","v":224811.97972379555},"EUR",null,{"$f":"SUM(K153:K154)","v":0},{"$f":"SUM(L153:L154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX153:BX154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47596.991671667005,44126.925311124447,44244.597111954114,44362.582704252658,44480.882924797326,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ153:EJ154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV153:GV154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH153:JH154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT153:LT154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF153:OF154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR153:QR154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD153:TD154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP153:VP154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB153:YB154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN153:AAN154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS over Debt Repayment",null,null,null,null,"EUR",null,{"$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":"K160/$F$161","v":0},{"$f":"L160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1537.1812655697295,1535.8027532990782,1467.9444824187474,1533.041814238718,1465.213937873342,1530.2756398317804,1528.8905833632716,1328.3163283450008,1526.1165198417914,1458.364515949218,1523.3371727560657,1455.615472265778,1520.5525227090345,1519.1582029961808,1451.4819086931561,1516.3655619994679,1448.7195058428101,1513.5675692719874,1512.1665598807467,1312.1690253606694,1509.3605027514184,1441.7899275296681,1506.5490447237914,1439.0086160408841,1503.7321660186565,1502.3216877134078,1434.8264296545262,{"$f":"EJ160/$F$161","v":1499.4966407649856},1432.0314636306387,1496.66612340867,1495.2488070783272,1361.8272884264979,1492.4100465791985,1425.0199566914812,1489.5657655357427,1422.2056644563315,1486.7159437789383,1485.2889488122464,1417.9737814855109,1482.430778024675,1415.1455335235626,1479.5670158131843,1478.1330315510611,1279.2825815791173,1475.260843932906,1408.0502907798532,1472.3830137660748,1405.2022907996009,1469.4995204839215,1468.0556437291971,1400.9196162996454,1465.1636170648896,1398.0573534606833,1462.2658755748564,1460.8148552721332,1262.5347657145198,1457.9085025180859,1390.8765320920177,1454.9963828054235,1387.9940830284595,1452.0784751619067,1450.6173442935608,1383.6595004563778,1447.6907152811625,1380.7624753429277,1444.7582456076357,1443.289813896718,1245.5779608276489,1440.3485434363045,1373.4941961727047,1437.401379153531,1370.5765420607815,1434.4482996624386,1432.9695350115926,1366.188912842402,1430.0075424566921,1363.2563633087034,1427.0395809228858,1425.5533550319228,1293.626951133208,1422.5763994493707,1355.8987100755112,1419.5934206777335,1352.9450800301804,1416.6043969090379,1415.107611316351,1348.5032431186357,1412.1094790064033,1345.5343919750796,1409.1052468676498,1407.6008364721413,{"$f":"GV160/$F$161","v":1211.0190755773742},1404.5874132088632,1338.0854105895169,1401.56783483663,1335.0950185067568,1398.5420791169977,1397.0268777825534,1330.5977899321394,1393.9918141859046,1327.5918446438027,1390.9505173276837,1389.4275243991219,1193.4076142641909,1386.3768354502461,1320.0495424304381,1383.3198568682371,1317.0215866822771,1380.2565659755533,1378.7225463057389,1312.4677590922963,1375.649744264635,1309.4239114714408,1372.5705728945659,1371.0285915460506,1175.5683983874128,1367.9398231508867,1301.7862563956176,1364.8446279419163,1298.7199195190667,1361.7429827936985,1360.1897342450306,1294.1082617105128,1357.0783706624854,1291.0256876029416,1353.9604989961631,1352.3991153249276,1221.9430335980503,1349.2714376512431,1283.2906074821235,1346.1371932733491,1280.185055861888,1342.9963586089355,1341.4234625287568,1275.5143123027347,1338.2726980491618,1272.3921712678778,1335.1152839897084,1333.5340759165033,1139.1869036253427,1330.3666427384835,1264.557552967223,1327.1925002018295,1261.4119365120694,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"K164+K165-K166","v":0},{"$f":"L164+L165-L166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX164+BX165-BX166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38077.593337333608,73379.133586233162,108774.81127579646,144264.87743919858,179849.58377903645,178911.90112606352,177972.47137651799,177097.76846535431,176155.05254600011,175277.02211661343,174331.00321717036,173383.21597786434,172632.84370277889,171682.16999527969,170796.07937931473,169842.06247115639,168952.5872071278,167995.2099751092,167036.03580536338,166141.34068268811,165178.77958963093,164280.65601575354,163314.69063320072,162346.90637543064,161575.89370465474,160605.11951425218,159698.67998510334,158724.45987366323,157814.53279053455,156836.84906715099,155857.31687632808,154942.01483626131,{"$f":"EJ164+EJ165-EJ166","v":153958.99157828387},153040.15675324752,152053.62448568302,151065.22109355696,150206.94454210898,149215.22431067014,148287.58843501422,147292.31463092851,146361.08334857528,145362.23768262492,144361.48952608809,143424.72070968954,142420.37233403052,141479.96137495371,140471.99423039038,139462.1011796073,138647.69226862688,137634.59039892274,136685.3220761393,135668.55680262702,134715.58303450284,133695.13545746726,132672.73026526294,131714.05308318083,130687.93630972655,129725.50541063162,128695.65788642554,127663.82855744149,126826.83988691845,125791.68751735675,124820.11661032258,123781.1872828849,122805.79715746606,121763.07133949571,120718.33089966714,119737.06583554299,118688.49867304697,117703.3645266142,116650.95082942861,115596.49751829664,114736.24121586332,113678.34680981323,112683.7804363399,111621.99165864084,110623.48842210886,109557.78508385345,108490.00816578804,107485.45261349826,106413.72991308656,105405.18598282148,104329.49702184134,103251.70865688221,102302.25406793861,101220.68518204904,100202.1887559137,99116.602631089001,98094.04622649579,97004.421983675071,95912.66244563763,94883.868077337786,93788.038158589174,92755.130560476056,91655.209082143323,90553.12560927833,{"$f":"GV164+GV165-GV166","v":89643.950285731888},88538.176040142134,87495.217883019752,86385.300774459858,85338.156758534635,84224.075201946092,83107.795241503365,82054.223435709573,80933.745699642706,79875.933007331041,78751.235600027794,77624.312194295431,76689.652287345554,75558.907626186454,74490.721109176637,73355.703656005659,72283.201081510066,71143.888519139553,70002.312267897607,68923.185549698304,67777.279757265991,66693.7801116521,65543.522139129709,64390.971954714092,63430.040129509056,62273.533773456533,61179.325962972434,60018.412421573761,58919.753876793271,57754.410073588886,56586.735039589155,55481.249228010609,54309.108354774828,53199.11302835447,52022.482906119491,50843.492067148298,49791.027340440742,48607.725993924301,47486.461139755258,46298.612150281093,45172.755801586805,43980.335295649827,42785.512950773234,41652.617014973075,40453.186373640492,39315.63815695142,38111.575000151548,36905.07950756888,35888.909535635437,34678.172591349074,33529.208947019681,32313.780476641252,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,{"$f":"JH164+JH165-JH166","v":31160.081141717987},31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,{"$f":"LT164+LT165-LT166","v":31160.081141717987},31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,{"$f":"OF164+OF165-OF166","v":31160.081141717987},31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,{"$f":"QR164+QR165-QR166","v":31160.081141717987},31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,{"$f":"TD164+TD165-TD166","v":31160.081141717987},31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,{"$f":"VP164+VP165-VP166","v":31160.081141717987},31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,{"$f":"YB164+YB165-YB166","v":31160.081141717987},31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,{"$f":"AAN164+AAN165-AAN166","v":31160.081141717987},31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987,31160.081141717987]
[null,null,null,"Interest Cost",null,null,null,{"$f":"SUM(K170:XFD170)","v":105441.94016407995},"EUR",null,{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,126.92531112444537,244.59711195411055,362.58270425265488,480.88292479732866,599.49861259678823,596.37300375354505,593.24157125505997,590.32589488451435,587.18350848666705,584.25674038871148,581.10334405723461,577.94405325954779,575.44281234259631,572.27389998426565,569.32026459771578,566.14020823718795,563.17529069042598,559.98403325036406,556.78678601787794,553.80446894229374,550.59593196543642,547.60218671917846,544.38230211066912,541.15635458476879,538.58631234884911,535.3503983808406,532.32893328367788,529.08153291221083,526.04844263511518,522.7894968905033,519.52438958776031,{"$f":"EJ169*EJ164","v":516.47338278753773},513.19663859427953,510.1338558441584,506.84541495227677,503.55073697852322,500.68981514036329,497.38408103556714,494.29196145004744,490.97438210309508,487.87027782858428,484.54079227541644,481.20496508696033,478.08240236563182,474.73457444676842,471.59987124984571,468.23998076796795,464.87367059869104,462.15897422875628,458.78196799640915,455.61774025379771,452.22852267542345,449.0519434483428,445.65045152489091,442.24243421754318,439.04684361060276,435.62645436575519,432.41835136877211,428.98552628808517,425.54609519147169,422.75613295639482,419.30562505785588,416.067055367742,412.60395760961637,409.35265719155359,405.87690446498573,402.39443633222385,399.12355278514332,395.6283289101566,392.34454842204735,388.83650276476203,385.32165839432218,382.45413738621113,378.92782269937743,375.61260145446636,372.07330552880279,368.74496140702956,365.19261694617819,361.63336055262681,358.28484204499421,354.7124330436219,351.35061994273826,347.76499007280449,344.17236218960738,341.00751355979543,337.4022839401635,334.00729585304566,330.38867543696335,326.9801540883193,323.3480732789169,319.70887481879214,316.27956025779264,312.6267938619639,309.1837685349202,305.51736360714443,{"$f":"GV169*GV164","v":301.84375203092776},298.81316761910631,295.12725346714046,291.65072627673254,287.95100258153286,284.46052252844879,280.7469173398203,277.02598413834454,273.51407811903192,269.77915233214236,266.25311002443681,262.50411866675933,258.74770731431812,255.63217429115187,251.86302542062154,248.30240369725547,244.51901218668556,240.94400360503357,237.14629506379853,233.34104089299203,229.7439518323277,225.92426585755331,222.31260037217368,218.47840713043237,214.63657318238032,211.43346709836354,207.57844591152178,203.93108654324146,200.06137473857922,196.3991795893109,192.5147002452963,188.62245013196386,184.93749742670204,181.03036118258277,177.33037676118158,173.40827635373165,169.47830689049434,165.97009113480249,162.02575331308103,158.2882037991842,154.32870716760365,150.57585267195603,146.6011176521661,142.61837650257746,138.84205671657693,134.84395457880166,131.05212718983807,127.0385833338385,123.01693169189627,119.62969845211813,115.59390863783025,111.76402982339894,107.71260158880418,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,{"$f":"JH169*JH164","v":103.86693713905996},103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,{"$f":"LT169*LT164","v":103.86693713905996},103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,{"$f":"OF169*OF164","v":103.86693713905996},103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,{"$f":"QR169*QR164","v":103.86693713905996},103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,{"$f":"TD169*TD164","v":103.86693713905996},103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,{"$f":"VP169*VP164","v":103.86693713905996},103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,{"$f":"YB169*YB164","v":103.86693713905996},103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,{"$f":"AAN169*AAN164","v":103.86693713905996},103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996]
[null,null,null,"Up Front Fee","%",{"$f":"INDEX(InputC!I74:AD74,$E$1)","v":0.02},{"$f":"G133","v":179849.58377903645},{"$f":"SUM(K175:XFD175)","v":3596.991675580729},null,null,{"$f":"K174*$F$175*$G$175","v":0},{"$f":"L174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,{"$f":"V174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3596.991675580729,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PV of Debt Service =Debt",null,{"$f":"NPV(H125,K179:IZ179)","v":160552.84605678247},null,null,"EUR"]
[null,null,null,"Add: Defaulted Debt",null,null,null,null,"EUR",null,{"$f":"K197","v":0},{"$f":"L197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,{"$f":"LT197","v":103.86693713905996},103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,{"$f":"OF197","v":103.86693713905996},103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,{"$f":"QR197","v":103.86693713905996},103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,{"$f":"TD197","v":103.86693713905996},103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,{"$f":"VP197","v":103.86693713905996},103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,{"$f":"YB197","v":103.86693713905996},103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,{"$f":"AAN197","v":103.86693713905996},103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996,103.86693713905996]
[null,null,null,"Default at Maturity",null,{"$f":"_xlfn.XLOOKUP(H7,8:8,186:186,0,-1)","v":0},null,null,"EUR"]
[]
[null,null,null,"Cash Flow After Debt Service",null,null,null,null,"EUR",null,{"$f":"K193-K194-K195","v":0},{"$f":"L193-L194-L195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX193-BX194-BX195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,614.87250622789179,614.321101319631,587.17779296749882,613.21672569548718,586.08557514933659,612.11025593271211,611.55623334530856,531.32653133800022,610.44660793671642,583.34580637968702,609.33486910242618,582.24618890631109,608.22100908361358,607.66328119847208,580.59276347726222,606.54622479978707,579.48780233712387,605.42702770879487,604.8666239522986,524.8676101442677,603.74420110056712,576.71597101186717,602.61961788951635,575.60344641635356,601.49286640746254,600.92867508536301,573.93057186181022,{"$f":"EJ193-EJ194-EJ195","v":599.7986563059942},572.81258545225523,598.66644936346802,598.09952283133066,544.73091537059895,596.96401863167921,570.00798267659229,595.82630621429689,568.88226578253239,594.6863775115753,594.11557952489829,567.18951259420419,592.97231120986999,566.05821340942475,591.82680632527354,591.25321262042439,511.71303263164668,590.10433757316241,563.22011631194118,588.95320550642964,562.0809163198403,587.79980819356842,587.22225749167865,560.36784651985818,586.06544682595563,559.22294138427333,584.90635022994252,584.32594210885304,505.01390628580771,583.16340100723437,556.35061283680693,581.9985531221696,555.19763321138362,580.83139006476245,580.24693771742409,553.46380018255104,579.07628611246491,552.30499013717099,577.903298243054,577.31592555868701,498.23118433105947,576.1394173745216,549.39767846908171,574.96055166141218,548.23061682431239,573.77931986497515,573.18781400463695,546.47556513696077,572.00301698267663,545.30254532348135,570.81583236915412,570.22134201276913,517.45078045328296,569.03055977974827,542.35948403020438,567.83736827109328,541.17803201207198,566.64175876361514,566.04304452654037,539.40129724745407,564.84379160256117,538.21375679003177,563.64209874705966,563.04033458885624,{"$f":"GV193-GV194-GV195","v":484.40763023094951},561.83496528354522,535.2341642358067,560.62713393465174,534.03800740270253,559.41683164679898,558.81075111302107,532.23911597285564,557.59672567436155,531.03673785752108,556.38020693107342,555.77100975964868,477.36304570567631,554.55073418009829,528.01981697217525,553.32794274729486,526.80863467291056,552.1026263902213,551.48901852229551,524.98710363691839,550.25989770585375,523.76956458857626,549.02822915782622,548.41143661842011,470.22735935496507,547.17592926035468,520.71450255824698,545.93785117676634,519.48796780762655,544.69719311747917,544.07589369801212,517.64330468420508,542.83134826499395,516.41027504117665,541.58419959846515,540.95964612997091,488.77721343922008,539.70857506049697,513.31624299284931,538.45487730933951,512.07402234475512,537.19854344357395,536.56938501150262,510.20572492109386,535.30907921966468,508.95686850715106,534.0461135958833,533.41363036660118,455.67476145013711,532.14665709539327,505.82302118688926,530.8770000807317,504.56477460482779,1749.7493368224293,1747.519178072019,1655.4862204565645,1743.0517482287023,1651.0586294350041,1738.5748069643989,1736.3327589117582,1465.0213343165854,1731.8414866294436,1639.9477934916001,1727.340617581682,{"$f":"JH193-JH194-JH195","v":1635.486626029314},1722.8301174352962,1720.5712449403306,1628.7767320431046,1716.0462335257509,1624.2913238504871,1711.5115046878902,1709.2404853873061,1438.7006724282494,1704.6911152649486,1613.0350410602623,1700.1319406875339,1608.5153315168791,1695.5629266430465,1693.2747188481092,1601.7172329903908,1688.6908797050069,1597.1727598293953,1684.0971130632208,1681.7964958678801,1501.1813175092213,1677.1877715401433,1585.7678928192918,1672.5690309608265,1581.1883790581312,1667.9402384254729,1665.6220614847268,1574.300175042963,1660.9781238139708,1569.6953644324544,1656.3240444144155,1653.9931902850817,1384.9875651682457,1649.3238305402449,1558.1387137616864,1644.6442385581136,1553.498108674994,1639.9543779279186,1637.6055854588797,1546.5178606110096,1632.9002533257865,1541.851414891549,1628.1845609958361,1625.8228182525847,1357.5797584241466,1621.0915165347762,1530.1397178082277,1616.3497623208464,1525.4367088169399,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,{"$f":"LT193-LT194-LT195","v":-103.86693713905996},-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,{"$f":"OF193-OF194-OF195","v":-103.86693713905996},-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,{"$f":"QR193-QR194-QR195","v":-103.86693713905996},-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,{"$f":"TD193-TD194-TD195","v":-103.86693713905996},-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,{"$f":"VP193-VP194-VP195","v":-103.86693713905996},-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,{"$f":"YB193-YB194-YB195","v":-103.86693713905996},-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,{"$f":"AAN193-AAN194-AAN195","v":-103.86693713905996},-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996,-103.86693713905996]
[null,null,null,"Dividends",null,null,null,null,"EUR",null,{"$f":"K196+K197-K198","v":0},{"$f":"L196+L197-L198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX196+BX197-BX198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,614.87250622789179,614.321101319631,587.17779296749882,613.21672569548718,586.08557514933659,612.11025593271211,611.55623334530856,531.32653133800022,610.44660793671642,583.34580637968702,609.33486910242618,582.24618890631109,608.22100908361358,607.66328119847208,580.59276347726222,606.54622479978707,579.48780233712387,605.42702770879487,604.8666239522986,524.8676101442677,603.74420110056712,576.71597101186717,602.61961788951635,575.60344641635356,601.49286640746254,600.92867508536301,573.93057186181022,{"$f":"EJ196+EJ197-EJ198","v":599.7986563059942},572.81258545225523,598.66644936346802,598.09952283133066,544.73091537059895,596.96401863167921,570.00798267659229,595.82630621429689,568.88226578253239,594.6863775115753,594.11557952489829,567.18951259420419,592.97231120986999,566.05821340942475,591.82680632527354,591.25321262042439,511.71303263164668,590.10433757316241,563.22011631194118,588.95320550642964,562.0809163198403,587.79980819356842,587.22225749167865,560.36784651985818,586.06544682595563,559.22294138427333,584.90635022994252,584.32594210885304,505.01390628580771,583.16340100723437,556.35061283680693,581.9985531221696,555.19763321138362,580.83139006476245,580.24693771742409,553.46380018255104,579.07628611246491,552.30499013717099,577.903298243054,577.31592555868701,498.23118433105947,576.1394173745216,549.39767846908171,574.96055166141218,548.23061682431239,573.77931986497515,573.18781400463695,546.47556513696077,572.00301698267663,545.30254532348135,570.81583236915412,570.22134201276913,517.45078045328296,569.03055977974827,542.35948403020438,567.83736827109328,541.17803201207198,566.64175876361514,566.04304452654037,539.40129724745407,564.84379160256117,538.21375679003177,563.64209874705966,563.04033458885624,{"$f":"GV196+GV197-GV198","v":484.40763023094951},561.83496528354522,535.2341642358067,560.62713393465174,534.03800740270253,559.41683164679898,558.81075111302107,532.23911597285564,557.59672567436155,531.03673785752108,556.38020693107342,555.77100975964868,477.36304570567631,554.55073418009829,528.01981697217525,553.32794274729486,526.80863467291056,552.1026263902213,551.48901852229551,524.98710363691839,550.25989770585375,523.76956458857626,549.02822915782622,548.41143661842011,470.22735935496507,547.17592926035468,520.71450255824698,545.93785117676634,519.48796780762655,544.69719311747917,544.07589369801212,517.64330468420508,542.83134826499395,516.41027504117665,541.58419959846515,540.95964612997091,488.77721343922008,539.70857506049697,513.31624299284931,538.45487730933951,512.07402234475512,537.19854344357395,536.56938501150262,510.20572492109386,535.30907921966468,508.95686850715106,534.0461135958833,533.41363036660118,455.67476145013711,532.14665709539327,505.82302118688926,530.8770000807317,504.56477460482779,1749.7493368224293,1747.519178072019,1655.4862204565645,1743.0517482287023,1651.0586294350041,1738.5748069643989,1736.3327589117582,1465.0213343165854,1731.8414866294436,1639.9477934916001,1727.340617581682,{"$f":"JH196+JH197-JH198","v":1635.486626029314},1722.8301174352962,1720.5712449403306,1628.7767320431046,1716.0462335257509,1624.2913238504871,1711.5115046878902,1709.2404853873061,1438.7006724282494,1704.6911152649486,1613.0350410602623,1700.1319406875339,1608.5153315168791,1695.5629266430465,1693.2747188481092,1601.7172329903908,1688.6908797050069,1597.1727598293953,1684.0971130632208,1681.7964958678801,1501.1813175092213,1677.1877715401433,1585.7678928192918,1672.5690309608265,1581.1883790581312,1667.9402384254729,1665.6220614847268,1574.300175042963,1660.9781238139708,1569.6953644324544,1656.3240444144155,1653.9931902850817,1384.9875651682457,1649.3238305402449,1558.1387137616864,1644.6442385581136,1553.498108674994,1639.9543779279186,1637.6055854588797,1546.5178606110096,1632.9002533257865,1541.851414891549,1628.1845609958361,1625.8228182525847,1357.5797584241466,1621.0915165347762,1530.1397178082277,1616.3497623208464,1525.4367088169399,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT196+LT197-LT198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF196+OF197-OF198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR196+QR197-QR198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD196+TD197-TD198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP196+VP197-VP198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB196+YB197-YB198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN196+AAN197-AAN198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity IRR","%",{"$f":"IRR(K203:ABZ203,0.0001)","v":1.3429929688687503E-2},{"$f":"(1+F204)^months-1","v":0.17361246703556565},null,"%"]
[]
[null,null,null,"Debt Service",null,null,null,null,"EUR"]
[null,null,null,"PV of CFADS over Life","EUR"]
[]
[null,null,null,"CFADS for Loan Life",null,null,null,null,"EUR"]
[]
[null,null,null,"CFADS",null,null,null,null,null,null,{"$f":"K208","v":0},{"$f":"L208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Accumulated Default",null,null,null,null,null,null,{"$f":"K186","v":0},{"$f":"L186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Investment Account"]
[null,null,null,"Payments",null,null,null,{"$f":"SUM(K243:XFD243)","v":220000},"EUR",null,{"$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,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash in Final Construction Period","Period",{"$f":"H6","v":5},{"$f":"LOOKUP(F247,246:246,244:244)","v":222769.99140929105}]
[]
[null,null,null,"Closing Balance","EUR",null,null,null,"EUR",null,{"$f":"SUM(K250:K252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW250:BW252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2152.0537717976213,4315.6412465546773,6397.7629190556436,8584.0469689497659,10689.049762603359,12898.308200090341,15119.449060929743,17073.681805644941,19317.060836077308,21479.622027791804,23746.674295408266,25933.099252931152,28224.114733288061,30527.511154638069,32750.571209860453,35078.376227424626,37326.039916660295,39678.552666994146,42043.821730315263,44143.891777140816,46533.168293288763,48842.793730730707,51257.531347941695,53592.819380647401,56033.330348648145,58487.13490520692,{"$f":"SUM(EI250:EI252)","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,{"$f":"SUM(GU250:GU252)","v":246825.56400225571},250065.17407267564,253596.04737598475,257055.90762892913,260626.28875921204,264125.94486772554,267736.32131423266,271367.163617571,274927.72037455376,278599.30422360776,282200.89817808545,285913.72646823275,289647.65066341066,293130.50705915625,296905.30971579655,300610.86997968185,304428.19130888284,308176.57688145636,312036.94197267201,315919.31054719328,319733.21118805144,323659.42702936655,327517.48978928203,331488.09458225092,335481.38139079197,339226.00662097847,343263.37886811391,347233.39461997862,351316.52919632534,355332.63397610321,359462.0964897027,363615.21908613521,367701.81027338572,371902.12603354704,376036.24593837571,380284.33834740007,384556.82161920361,388673.39576995914,392993.98368536605,397249.22878286574,401619.08064884663,405923.93807056564,410343.66324777424,414788.83693463472,419169.54758561525,423665.5264591896,428097.40021573071,432644.81289785734,437218.46128793299,441548.63717117324,446173.55501748441,450735.27442306251,455413.22165935376,460028.34215244994,464759.9751994033,469518.98000128195,474215.72500164784,479029.41917781561,483781.23553746491,488650.29625860992,493547.57661664678,498204.18378195592,503156.74363837822,508048.39387162088,{"$f":"SUM(JG250:JG252)","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,{"$f":"SUM(LS250:LS252)","v":795064.60304792202},795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,{"$f":"SUM(OE250:OE252)","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,{"$f":"SUM(QQ250:QQ252)","v":795064.60304792202},795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,{"$f":"SUM(TC250:TC252)","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,{"$f":"SUM(VO250:VO252)","v":795064.60304792202},795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,{"$f":"SUM(YA250:YA252)","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,{"$f":"SUM(AAM250:AAM252)","v":795064.60304792202},795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202]
[null," ",null,"Cash accumulated in final period","EUR",{"$f":"H7","v":204},{"$f":"LOOKUP(F256,8:8,253:253)","v":795064.60304792202}]
[]
[null,null,"MIRR",null,"% p.a.",null,{"$f":"MIRR(K72:IZ72,F251,F251)","v":5.6202620541789816E-3}]
[null,null,null,"NPV of cashflow at the risk free rate","EUR",{"$f":"G267","v":2.8708987190766422E-3}]
[null,null,null,"Annualised premium earned","% p.p.",null,{"$f":"PMT(F268,F256,-G270)","v":-1.3465653510783455E-3}]
[]
[null,null,null,"Fees from Debt Schedule",null,null,null,null,null,null,{"$f":"K175","v":0},{"$f":"L175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3596.991675580729,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Fees --> Uses of Funds",null,null,null,null,null,null,7072.9279757250106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Paste Block",null,null,null,null,null,null,{"$f":"SUM(K286:K289)","v":7072.9279757250106},{"$f":"SUM(L286:L289)","v":210.86114124780391},403.42343762446473,596.49923345813011,790.08989808068509,984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX286:BX289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ286:EJ289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV286:GV289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH286:JH289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT286:LT289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF286:OF289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR286:QR289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD286:TD289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP286:VP289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB286:YB289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN286:AAN289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Difference",null,null,null,{"$f":"SUM(K292:XFD292)","v":-5246.0187629023912},null,null,{"$f":"K283-K290","v":-7072.9279757250106},{"$f":"L283-L290","v":-210.86114124780391},-403.42343762446473,-596.49923345813011,-790.08989808068509,-984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX283-BX290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3596.991675580729,126.92531112444537,244.59711195411055,362.58270425265488,480.88292479732866,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ283-EJ290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV283-GV290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH283-JH290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT283-LT290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF283-OF290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR283-QR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD283-TD290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP283-VP290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB283-YB290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN283-AAN290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"UDF"]
[null,null,"Construction Switch",null,null,null,null,null,null,null,{"$f":"K6","v":0},{"$f":"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,{"$f":"BX6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"GV6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"LT6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"QR6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"VP6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"AAN6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Financial Close Switch",null,null,null,null,null,null,null,{"$f":"K174","v":0},{"$f":"L174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital Expenditures",null,null,null,null,null,null,null,{"$f":"K146","v":0},{"$f":"L146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44000,44000,44000,44000,44000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Periodic Interest Rate",null,null,null,null,null,null,null,{"$f":"K169","v":3.3333333333333335E-3},{"$f":"L169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BX169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EJ169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GV169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JH169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LT169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OF169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QR169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TD169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VP169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YB169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAN169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,"Debt to Capital",null,null,null,null,null,null,null,{"$f":"F153","v":0.8}]
[null,null,"Up-Front Fee",null,null,null,null,null,null,null,{"$f":"'Project 9 - BESS 3'!F175","v":0.02}]
[]
[null,null,"IDC from UDF",null,null,null,{"$f":"InputC!F86","v":true},{"$f":"circ_method","v":3},null,null,{"$f":"IF($G$302,idc_calc(K295:ABZ295,K296:ABZ296,K297:ABZ297,K298:ABZ298,K299,K300))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3596.9916716670036,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fees from UDF",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,126.92531112444537,244.59711195411055,362.58270425265488,480.88292479732866,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Project 10 - Solar 4","index":19,"n_rows":303,"n_cols":754,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[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",{"$f":"INDEX(InputC!I57:AD57,E1)","v":0}]
[null,null,null,"Total Nominal O&M Cost",null,null,null,{"$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,{"$f":"AAN66*AAN51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre tax IRR","%",{"$f":"IRR(K72:ABZ72,0.001)","v":4.9174505832081383E-3},{"$f":"(1+F73)^(months/$F$5)-1","v":6.0631826167523162E-2},null,"%"]
[null,null,null,"Adjusted Investment for Construction Funding"]
[]
[]
[null,null,null,"Gross Investment",null,null,null,null,"EUR",null,{"$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,{"$f":"AAO82","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.a.",null,{"$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,{"$f":"IF(AAL90,AAM86/AAL90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighting",null,null,null,{"$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$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT with Economic Depreciation",null,null,null,{"$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,{"$f":"AAN70-AAN101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Debt Sizing"]
[null,null,"Debt Flags"]
[null,null,null,"Month Number",null,null,null,null,"Month",null,{"$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,{"$f":"MONTH(AAM4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,"Add: Adjustment for Period Pre-COD","Date",{"$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$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Target Debt Service over Debt Repayment",null,null,null,{"$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,"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,{"$f":"AAL126*(1+AAM125*AAM110)","v":2.3131335104553306},2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306]
[]
[]
[null,null,null,"Debt to Capital Applied","%",null,{"$f":"F133","v":0.8}]
[null,null,null,"DSCR Applied in Repayment","x",null,{"$f":"G140","v":1.4}]
[null,null,"Circular Method",null,"Code",{"$f":"InputC!F83","v":3}]
[null,null,null,"Capital Expenditures",null,null,null,{"$f":"SUM(K146:XFD146)","v":675000},"EUR",null,{"$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,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Sources",null,null,null,{"$f":"SUM(K155:XFD155)","v":696463.20834387722},"EUR",null,{"$f":"SUM(K153:K154)","v":0},{"$f":"SUM(L153:L154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX153:BX154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,67393.411320197032,56429.715763520522,56580.195005556583,56731.075525571396,56882.358393639588,57034.044682689295,57186.135468509798,57338.631829759157,57491.534847971852,57644.845607566444,57798.565195853284,57952.694703042223,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ153:EJ154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV153:GV154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH153:JH154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT153:LT154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF153:OF154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR153:QR154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD153:TD154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP153:VP154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB153:YB154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN153:AAN154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS over Debt Repayment",null,null,null,null,"EUR",null,{"$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":"K160/$F$161","v":0},{"$f":"L160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2129.3354791900633,2398.6173628879505,2312.38745411217,2404.2476265644168,2317.8040737707502,2409.8908196633965,2412.7172737108608,2325.9522612261053,{"$f":"EJ160/$F$161","v":2418.3799147636773},2331.3999314566895,2424.0555570868278,2426.8982627363434,2249.4454171839102,2432.593461067413,2345.0737158104607,2438.3017328935175,2350.5651454194103,2444.0231072104602,2446.8887168807782,2358.8258575263603,2452.6297994339152,2364.3487511754483,2458.3840572331969,2461.2661359754893,2189.6673296342165,2467.0402114294689,2378.2113210271568,2472.8275352660403,2383.7785565210743,2478.6281368469008,2481.5334259837509,2392.1532910564629,2487.3539993685331,2397.7524092307895,2493.1879241706465,2496.1099025936151,2220.4548388888506,2501.9639099979754,2411.8062764359752,2507.8313428781439,2417.4503262025692,2513.7122309658348,2516.6577300206336,2425.940599665792,2522.5588568023945,2431.6169559824275,2528.4735133927916,2531.4359247230022,2251.6640087277651,2537.370932201145,2445.8646637728998,2543.3195444788025,2451.5865487906431,2549.2817916618696,2552.2680377681822,2460.1938966104649,2558.2507938952499,2465.9485173349199,2564.2472604673312,2567.2506446446891,2378.9527398778055,2573.2677337654604,2480.3926406648225,2579.298609264983,2486.193394641693,2585.343301627523,2588.3708386761077,2494.9193713847012,2594.4363136300426,2500.7532955701186,2600.5156819355998,2603.5605856886586,{"$f":"GV160/$F$161","v":2315.3695447110772},2609.6608516171023,2515.3964414647071,2615.7750877843159,2521.2771109780169,2621.9033250571611,2624.9727037716361,2530.1232905587026,2631.122000718723,2536.0375701861444,2637.2853762196451,2640.3723531415267,2347.8771876136834,2646.5569047909071,2550.8823780932844,2652.7556128453093,2556.8440227305919,2658.9685085584574,2662.0802865715918,2565.8119986230608,2668.3145225155831,2571.8076987428699,2674.5630245368038,2677.6926351617581,2380.8290460317944,2683.9625953468158,2586.8568408872243,2690.2469004350487,2592.9005333883315,2696.5455820713423,2699.7003240019753,2601.9919188396289,2706.020629938082,2608.070117713869,2712.3553918217845,2715.5282037023621,2515.722167854376,2721.8847092938299,2623.3262994537972,2728.2557506444014,2629.4531258538132,2734.6413597944543,2737.8396373250412,2638.6695540988617,2744.2471583951751,2644.8313433448357,2750.6693276562341,2753.8859154410966,2448.088723980843,2760.3301175214583,2660.2973035319592,2766.7890486007095,2666.5083633054442,2773.2627411190856,2776.505133073857,2675.8514877835892,2783.001028723118,2682.0979725184225,2789.5117672057991,2792.7727127181356,2482.4083774126316,2799.3057767386326,2697.7764838598669,2805.8537654079473,{"$f":"JH160/$F$161","v":2704.0728900660351},2812.4167115705782,2815.7038039943295,2713.5443846391868,2822.2892481287317,2719.8766836254749,2828.8897321646209,2832.1956244811986,2517.1959156113335,2838.8187304200728,2735.7705530487533,2845.4569590943329,2742.1534324777431,2852.1103437571737,2855.4427299946756,2751.7549916500984,2862.118911140115,2758.1742374426153,2868.8103317073014,2872.1617672381258,2660.1439653394732,2878.8761097601046,2774.2863064631701,2885.6057755673764,2780.7567997833567,2892.3507983263048,2895.729079102322,2790.4901389227139,2902.4972005647842,2796.9974780161638,2909.2807634482624,2912.6783460168626,2588.1991069328151,2919.4851346338751,2813.3306231075112,2926.307449576334,2819.8898850138767,2933.145324928274,2936.57010842821,2829.7567405745035,2943.4313884552039,2836.3533335523234,2950.3083144085149,2953.7526553328398,2624.4271742917581,2960.6531145659674,2852.9104665188183,2967.5693056820492,2859.5596658823547,2974.5012631873296,2977.9731651384791,2869.5617956294209,2984.9288370816953,2876.2488173136144,2991.9003619897962,2995.3920801637209,2661.1479563724406,3002.3874497063625,2893.032885665782,3009.3987592341373,2899.7732056839272,3016.4260436800691,3019.9456874334828,2909.9123889194811,{"$f":"LT160/$F$161","v":3026.9969999126806},2916.6910285214831,3034.0643749560254,3037.604096931474,2812.6278476224643,3044.6956318137395,2933.7050158539264,3051.8033173555036,2940.5376542020272,3058.9271889211764,3062.4952055341369,2950.8156919924986,3069.6434226022393,2957.6871532650584,3076.8079144220833,3080.3962744917521,2736.0933184936644,3087.5852452460654,2974.9340796369033,3094.7905799341461,2981.860248620681,3102.0123143564292,3105.6293426755246,2992.2789640259066,3112.8757439849292,2999.2444654159763,3120.1386348498318,3123.7762751305168,2774.3309168224455,3131.0639679584237,3016.7273877338307,3138.3682406221874,3023.748314442862,3145.6891293629428,3149.3558161077526,3034.3095527466112,3156.7016970778323,3041.3703275492371,3164.06428505137,3167.7518555679012,2813.0872679621439,3175.1395725080733,3059.0923399526437,3182.5440878421323,3066.2092664148272,3189.9654382566173,3193.6824381039842,3076.9148953568151,3201.1291100897975,3084.0721918700237,3208.5927091994604,3212.3308679692209,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"K164+K165-K166","v":0},{"$f":"L164+L165-L166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX164+BX165-BX166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,53914.72905615763,99058.501666974043,144322.65767141932,189707.51809187644,235213.40480678811,280840.64055293956,326589.54892774741,372460.45439155475,418453.68226993224,464569.5587559854,510808.41091266804,557170.56667510187,556898.4664181621,556356.17727666802,555898.31041347806,555347.0571549586,554880.40993837104,554320.12048516888,553755.13694640854,553275.03514167049,{"$f":"EJ164+EJ165-EJ166","v":552700.90534404572},552211.84176373587,551628.49234586151,551040.35572427802,550627.71149284171,550030.54373675049,549518.90516672924,548912.33311772486,548391.47574936459,547775.42422798532,547154.45359186444,546619.47591297759,545988.91103325365,545444.52531885577,544804.28967935208,544159.03784230771,543783.23397214781,543128.80454062554,542561.02256806719,541896.73177469475,541319.27565742261,540645.0451061005,539965.66183047043,539373.39407884888,538683.95139307657,538081.81215515605,537382.23027150263,536677.39446981403,536245.86427915783,535531.38658342371,534904.68492893246,534179.86920248414,533543.01844028989,532807.78293745837,532067.15115056257,531414.76772139862,530663.5914236675,530000.85310576402,529239.04910272383,528471.74334167654,527981.65181075432,527204.21971792239,526515.7024532092,525727.43525024108,525028.27348561794,524229.08593890816,523424.24818760302,522708.80178495124,521892.91366367252,521166.60819188319,520339.58295872214,519506.7975906065,518859.53417603072,518015.79822285206,517262.12490959675,516407.03338336374,515642.1967666666,514775.66078759462,513903.20881821052,513121.30014288652,512237.26816306612,511443.97242803953,510548.26998753072,509646.53696846718,{"$f":"GV164+GV165-GV166","v":509029.98921365099},508117.09499274608,507295.4222012572,506370.63185414375,505537.25684934622,504600.47771378688,503657.50660239451,502806.24166717712,501851.14047201566,500987.94003673625,500020.61446063907,499046.97748903302,498362.59022638277,497377.24195567978,496484.28371743875,495486.47571698489,494581.25327997759,493570.88894901908,492554.0449589442,491630.07977685094,490600.53218692483,489664.05959547171,488621.71010291984,487572.75650143449,486817.16997707414,485755.9312816509,484788.26087836921,483713.97484752873,482733.45423029881,481646.02016232844,480551.80657220091,479551.65400860197,478444.13889202592,477430.88257061882,476309.96345403243,475182.13512851018,474250.35341108416,473109.3032131606,472063.00792441732,470908.29553352098,469848.53672611224,468680.05715540482,467504.48437526444,466424.16310241644,465234.66315436264,464140.61402153235,462937.0800739479,461726.31775875331,460817.316760635,459593.044365649,458464.72387666919,457226.15057432407,456083.72937959968,454830.74573641259,453570.34308912675,452406.39274497359,451131.41302540037,449953.08642963326,448663.41828385956,447366.19029875431,446375.00255567086,445063.61345411779,443849.38234843832,442523.02652419184,{"$f":"JH164+JH165-JH166","v":441294.03038920643},439952.59377893322,438603.39862086868,437351.8655649657,435987.41586872021,434720.83057132381,433341.01027439692,431953.28468416369,430875.93305083289,429473.36743058224,428169.17476896878,426750.94839243765,425431.29812126805,423997.29210458178,422555.17368160235,421211.93593555759,419753.85681086936,418394.86209612963,416920.70130474278,415438.27520852047,414162.92549387604,412664.59246909554,411265.85480419605,409751.1352113093,408336.21552889695,406804.98544900032,405265.2729880613,403825.66709243215,402269.25544884213,400813.15548898879,399239.91857717047,397658.03995974414,396395.36765267712,394797.20041021885,393299.86045514542,391684.55254041957,390170.27783054044,388537.70009838062,386896.25565694703,385356.1531018957,383697.24222378014,382139.87969764043,380463.37098222406,378777.82956349861,377415.99515441852,375713.39535703394,374112.86287503858,372392.33644560666,370774.08456787636,369035.49691991525,367287.64207784313,365642.37242247321,363876.25149346644,362212.9235144644,360428.39956418949,358634.43548257306,357168.73564447585,355356.91064691776,353648.40079674171,351817.83004016336,350090.78293461329,348241.32616738195,346382.1849005064,344626.8797945886,{"$f":"LT164+LT165-LT166","v":342748.63906065788},340974.44349567191,339076.96059903479,337169.61303743342,335480.88389993575,333554.45788112178,331732.60105820495,329786.57307771011,327945.32400043379,325979.54789151403,324003.65117895161,322132.8476575556,320136.98039381189,318246.41650852619,316230.42998246587,314204.13514124899,312515.38893989281,310469.52165777975,308529.48598366877,306463.12702368019,304502.81053180509,302415.80758588802,300318.23093516543,298327.01274092338,296208.56037274154,294196.67777523468,292057.19473296899,289906.94244028168,288098.96799826017,285928.23392362928,283864.60064897418,281672.44774384861,279587.60758855188,277373.87715115078,275149.10092554684,273031.95504255203,270785.3598622827,268646.60740094108,266378.03180722619,264098.20672434906,262165.44681213476,259864.19206233381,257671.31369592229,255347.67398706658,253132.62363394198,250786.43360779851,248428.70594838719,246179.88673952498,243799.35725190028,241527.94958420325,239124.45004028446,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,{"$f":"OF164+OF165-OF166","v":236709.20067244951},236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,{"$f":"QR164+QR165-QR166","v":236709.20067244951},236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,{"$f":"TD164+TD165-TD166","v":236709.20067244951},236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,{"$f":"VP164+VP165-VP166","v":236709.20067244951},236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,{"$f":"YB164+YB165-YB166","v":236709.20067244951},236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,{"$f":"AAN164+AAN165-AAN166","v":236709.20067244951},236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951,236709.20067244951]
[null,null,null,"Interest Cost",null,null,null,{"$f":"SUM(K170:XFD170)","v":669576.2754109113},"EUR",null,{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,179.71576352052546,330.19500555658016,481.07552557139775,632.35839363958814,784.04468268929372,936.13546850979856,1088.6318297591581,1241.5348479718493,1394.8456075664408,1548.5651958532849,1702.6947030422268,1857.2352222503398,1856.3282213938737,1854.5205909222268,1852.9943680449269,1851.1568571831954,1849.6013664612369,1847.7337349505631,1845.8504564880286,{"$f":"EJ169*EJ164","v":1844.2501171389017},1842.3363511468192,1840.7061392124531,1838.7616411528718,1836.8011857475935,1835.4257049761391,1833.4351457891685,1831.7296838890975,1829.7077770590829,1827.9715858312154,1825.9180807599512,1823.8481786395482,1822.0649197099253,1819.9630367775123,1818.1484177295195,1816.0142989311737,1813.8634594743592,1812.6107799071594,1810.4293484687519,1808.5367418935573,1806.3224392489826,1804.3975855247422,1802.1501503536686,1799.8855394349016,1797.9113135961632,1795.6131713102554,1793.606040517187,1791.2741009050089,1788.9246482327135,1787.4862142638597,1785.1046219447458,1783.015616429775,1780.5995640082806,1778.4767281342997,1776.0259431248614,1773.5571705018754,1771.3825590713288,1768.8786380788918,1766.6695103525469,1764.1301636757462,1761.5724778055885,1759.9388393691811,1757.3473990597413,1755.0523415106975,1752.4247841674703,1750.0942449520599,1747.4302864630274,1744.7474939586768,1742.3626726165041,1739.6430455455752,1737.2220273062774,1734.4652765290739,1731.6893253020219,1729.5317805867692,1726.7193274095071,1724.2070830319892,1721.3567779445459,1718.8073225555554,1715.9188692919822,1713.0106960607018,1710.4043338096219,1707.4575605435539,1704.8132414267986,1701.8275666251025,{"$f":"GV169*GV164","v":1698.8217898948908},1696.7666307121701,1693.7236499758203,1690.9847406708575,1687.9021061804792,1685.1241894978209,1682.0015923792896,1678.8583553413152,1676.0208055572571,1672.837134906719,1669.9598001224542,1666.7353815354636,1663.4899249634434,1661.2086340879428,1657.9241398522661,1654.9476123914626,1651.621585723283,1648.6041775999254,1645.2362964967303,1641.8468165298141,1638.7669325895033,1635.3351072897494,1632.2135319849058,1628.7390336763995,1625.2425216714485,1622.7238999235806,1619.1864376055032,1615.9608695945642,1612.3799161584293,1609.1115141009961,1605.4867338744282,1601.8393552406699,1598.5055133620067,1594.8137963067531,1591.4362752353961,1587.6998781801083,1583.9404504283673,1580.8345113702806,1577.0310107105354,1573.5433597480578,1569.6943184450699,1566.1617890870409,1562.2668571846827,1558.3482812508817,1554.7472103413882,1550.7822105145422,1547.1353800717745,1543.1236002464932,1539.0877258625112,1536.05772253545,1531.9768145521634,1528.215746255564,1524.0871685810803,1520.2790979319991,1516.102485788042,1511.9011436304227,1508.021309149912,1503.7713767513346,1499.8436214321109,1495.5447276128652,1491.2206343291812,1487.9166751855696,1483.5453781803926,1479.4979411614611,{"$f":"JH169*JH164","v":1475.0767550806395},1470.9801012973548,1466.5086459297775,1462.011328736229,1457.8395518832192,1453.2913862290675,1449.0694352377461,1444.4700342479898,1439.8442822805457,1436.2531101694431,1431.5778914352743,1427.2305825632293,1422.5031613081255,1418.1043270708935,1413.3243070152728,1408.5172456053413,1404.0397864518586,1399.1795227028979,1394.6495403204322,1389.7356710158094,1384.7942506950683,1380.5430849795869,1375.5486415636519,1370.8861826806535,1365.8371173710311,1361.1207184296566,1356.0166181633344,1350.8842432935378,1346.0855569747739,1340.8975181628073,1336.0438516299628,1330.7997285905683,1325.5267998658139,1321.3178921755905,1315.990668034063,1310.9995348504849,1305.615175134732,1300.5675927684681,1295.1256669946022,1289.6541855231569,1284.5205103396524,1278.9908074126006,1273.7995989921349,1268.2112366074136,1262.592765211662,1258.0533171813952,1252.3779845234465,1247.0428762501288,1241.3077881520223,1235.9136152262547,1230.1183230663842,1224.2921402594773,1218.8079080749108,1212.9208383115549,1207.3764117148814,1201.4279985472983,1195.4481182752436,1190.562452148253,1184.523035489726,1178.8280026558057,1172.7261001338779,1166.9692764487111,1160.8044205579399,1154.6072830016881,{"$f":"LT169*LT164","v":1148.7562659819621},1142.4954635355264,1136.5814783189064,1130.2565353301161,1123.8987101247781,1118.269612999786,1111.8481929370728,1105.7753368606832,1099.2885769257005,1093.151080001446,1086.5984929717135,1080.0121705965055,1073.7761588585188,1067.1232679793729,1060.8213883617541,1054.1014332748862,1047.3471171374968,1041.7179631329761,1034.8984055259325,1028.4316199455627,1021.5437567456007,1015.0093684393504,1008.0526919529601,1001.0607697838848,994.42337580307799,987.3618679091386,980.65559258411565,973.52398244323001,966.35647480093894,960.32989332753391,953.09411307876428,946.21533549658068,938.90815914616212,931.95869196183969,924.57959050383602,917.16366975182291,910.10651680850685,902.61786620760904,895.48869133647031,887.92677269075398,880.32735574783021,873.88482270711597,866.21397354111275,858.90437898640766,851.15891329022202,843.77541211313996,835.95477869266176,828.09568649462403,820.59962246508337,812.66452417300093,805.09316528067757,797.08150013428155,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,{"$f":"OF169*OF164","v":789.03066890816513},789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,{"$f":"QR169*QR164","v":789.03066890816513},789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,{"$f":"TD169*TD164","v":789.03066890816513},789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,{"$f":"VP169*VP164","v":789.03066890816513},789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,{"$f":"YB169*YB164","v":789.03066890816513},789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,{"$f":"AAN169*AAN164","v":789.03066890816513},789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513]
[null,null,null,"Up Front Fee","%",{"$f":"INDEX(InputC!I74:AD74,$E$1)","v":0.02},{"$f":"G133","v":557170.56667510176},{"$f":"SUM(K175:XFD175)","v":11143.411333502036},null,null,{"$f":"K174*$F$175*$G$175","v":0},{"$f":"L174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,{"$f":"V174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11143.411333502036,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PV of Debt Service =Debt",null,{"$f":"NPV(H125,K179:IZ179)","v":263495.55409834709},null,null,"EUR"]
[null,null,null,"Add: Defaulted Debt",null,null,null,null,"EUR",null,{"$f":"K197","v":0},{"$f":"L197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,{"$f":"VP197","v":789.03066890816513},789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,{"$f":"YB197","v":789.03066890816513},789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,{"$f":"AAN197","v":789.03066890816513},789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513,789.03066890816513]
[null,null,null,"Default at Maturity",null,{"$f":"_xlfn.XLOOKUP(H7,8:8,186:186,0,-1)","v":0},null,null,"EUR"]
[]
[null,null,null,"Cash Flow After Debt Service",null,null,null,null,"EUR",null,{"$f":"K193-K194-K195","v":0},{"$f":"L193-L194-L195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX193-BX194-BX195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,851.73419167602515,959.44694515517995,924.95498164486798,961.69905062576663,927.12162950829997,963.95632786535816,965.08690948434423,930.38090449044194,{"$f":"EJ193-EJ194-EJ195","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,{"$f":"GV193-GV194-GV195","v":926.14781788443042},1043.8643406468409,1006.1585765858827,1046.3100351137259,1008.5108443912063,1048.7613300228641,1049.9890815086542,1012.0493162234807,1052.4488002874891,1014.4150280744575,1054.914150487858,1056.1489412566102,939.15087504547319,1058.6227619163628,1020.3529512373134,1061.1022451381236,1022.7376090922367,1063.587403423383,1064.8321146286362,1026.324799449224,1067.3258090062327,1028.7230794971479,1069.8252098147213,1071.0770540647031,952.33161841271749,1073.5850381387258,1034.7427363548895,1076.0987601740194,1037.1602133553324,1078.6182328285367,1079.88012960079,1040.7967675358514,1082.4082519752324,1043.2280470855476,1084.9421567287136,1086.2112814809448,1006.28886714175,1088.7538837175316,1049.3305197815184,1091.3023002577602,1051.7812503415248,1093.8565439177814,1095.1358549300162,1055.4678216395446,1097.69886335807,1057.9325373379343,1100.2677310624936,1101.5543661764386,979.23548959233722,1104.132047008583,1064.1189214127835,1106.7156194402833,1066.6033453221776,1109.3050964476338,1110.6020532295424,1070.3405951134355,1113.200411489247,1072.839189007369,1115.8047068823194,1117.1090850872538,992.96335096505254,1119.722310695453,1079.1105935439464,1122.3415061631786,{"$f":"JH193-JH194-JH195","v":1081.629156026414},1124.9666846282307,1126.2815215977316,1085.4177538556746,1128.9156992514922,1087.9506734501897,1131.5558928658484,1132.8782497924794,1006.8783662445335,1135.5274921680289,1094.3082212195009,1138.1827836377329,1096.8613729910967,1140.8441375028692,1142.1770919978699,1100.7019966600392,1144.8475644560458,1103.2696949770457,1147.52413268292,1148.86470689525,1064.0575861357893,1151.5504439040415,1109.7145225852678,1154.2423102269504,1112.3027199133426,1156.9403193305216,1158.2916316409287,1116.1960555690853,1160.9988802259136,1118.798991206465,1163.7123053793048,1165.0713384067449,1035.2796427731255,1167.7940538535499,1125.3322492430043,1170.5229798305336,1127.9559540055507,1173.2581299713092,1174.6280433712836,1131.9026962298012,1177.3725553820814,1134.5413334209288,1180.1233257634058,1181.5010621331357,1049.7708697167027,1184.2612458263866,1141.164186607527,1187.0277222728191,1143.8238663529414,1189.8005052749313,1191.1892660553913,1147.824718251768,1193.9715348326777,1150.4995269254455,1196.7601447959182,1198.1568320654883,1064.4591825489761,1200.9549798825446,1157.2131542663124,1203.7595036936546,1159.9092822735706,1206.5704174720272,1207.9782749733931,1163.964955567792,{"$f":"LT193-LT194-LT195","v":1210.7987999650722},1166.6764114085931,1213.6257499824101,1215.0416387725895,1125.0511390489855,1217.8782527254957,1173.4820063415705,1220.7213269422014,1176.2150616808108,1223.5708755684705,1224.9980822136545,1180.3262767969991,1227.8573690408957,1183.0748613060232,1230.723165768833,1232.1585097967004,1094.4373273974657,1235.0340980984261,1189.9736318547612,1237.9162319736579,1192.7440994482722,1240.8049257425714,1242.2517370702099,1196.9115856103622,1245.150297593972,1199.69778616639,1248.0554539399327,1249.5105100522064,1109.7323667289779,1252.4255871833693,1206.690955093532,1255.3472962488745,1209.4993257771443,1258.2756517451767,1259.7423264431009,1213.7238210986443,1262.6806788311324,1216.5481310196947,1265.6257140205475,1267.1007422271605,1125.2349071848575,1270.0558290032295,1223.6369359810569,1273.0176351368527,1226.4837065659312,1275.9861753026462,1277.4729752415933,1230.765958142726,1280.4516440359189,1233.6288767480091,1283.4370836797839,1284.9323471876878,3374.0146623369346,3718.7172289851578,3553.8203276589566,3729.2257392122092,3563.920184330771,3739.758128921253,3745.0332948577116,3579.1128583438813,3755.6016015047617,3589.2699726967885,3766.1939180749523,3771.499096440215,{"$f":"OF193-OF194-OF195","v":3260.0257043382262},3782.1275261071887,3614.763448910423,3792.7800968018673,3625.0012465276113,3803.4568611524819,3808.8043324242853,3640.4013927299466,3819.5174861704163,3650.697196598785,3830.254965610724,3835.6328440253883,3316.5201159975568,3846.4069114208687,3676.5387125227217,3857.2054372191806,3686.9162539765075,3868.028474692157,3873.4492019835998,3702.5265834879847,3884.3091070894043,3712.9628888170764,3895.1936575220416,3900.6451914974314,3373.7789940589091,3911.566810548733,3739.1569902157762,3922.5132092565073,3749.6761001896402,3933.4844415429598,3938.9793871586962,3765.4993568880773,3949.9879711559206,3776.0779975067371,3961.0215240148773,3966.5476807334517,3611.9014830549486,3977.6187887406677,3802.6292850198197,3988.7150015772377,3813.2918102124631,3999.8363738225535,4005.4065118096796,3829.3307710684203,4016.5657257455832,3840.0536029144632,4027.7502360212393,4033.3519944589943,3490.6296088875552,4044.5745523400064,3866.9667326163635,4055.8225441834848,3877.7745419659323,4067.0960252328659,4072.7423415037838,3894.032017379468,4084.0541601870736,3904.9009187239672,4095.3916066723996,4101.0699577220685,3550.2413648469146,4112.4459502591453,3932.1806026867716,4123.8477098932854,{"$f":"QR193-QR194-QR195","v":3943.1355875963736},4135.2752925388659,4140.9987849949448,3959.6144217356832,4152.4652072432818,3970.6312934089847,4163.9575927816004,4169.713539376633,3610.6576277808081,4181.2449754645886,3998.2823002683781,4192.8025158271921,4009.3863748328058,4204.386217056709,4210.1878957127165,4026.0894459747042,4221.8109446017761,4037.2562115936844,4233.4602963360894,4239.2948535754103,3862.9711370739069,4250.9837664712941,4065.2833671179405,4262.6991249041721,4076.5384683516259,4274.4409861511785,4280.3218732604773,4093.4686892238478,4292.1035963745389,4104.787295420344,4303.9119659983598,4309.8261612718843,3733.9450101763387,4321.6746088462132,4133.1954830823142,4333.5498473466578,4144.6035711484647,4345.4519347422474,4351.4130649227582,4161.7638892737386,4363.3555346068106,4173.2363059241907,4375.3249986165274,4381.3198717314226,3796.837097873009,4393.3299367209083,4202.0304674762092,4405.3671421946674,4213.5935259171065,4417.4315468206969,4423.4739671816005,4230.9869239589643,4435.5792807949274,4242.6151444151737,4447.7119407436339,4453.7885440513428,3860.5756312292024,4465.9623343130897,4271.8002804668204,4478.1636188288167,4283.5203164352597,4490.3924569725996,4496.5172272417722,4301.1498125455219,{"$f":"TD193-TD194-TD195","v":4508.7875074130179},4312.935853866562,4521.0854901658167,4527.2448886897901,4127.9180116189955,4539.5845374569599,4342.517024465209,4551.9520385021196,4354.3960689570249,4564.3474519125675,4570.5556445647426,4372.2647171249637,4582.9930394484072,4384.2106203101612,4595.4584974391446,4601.7017690033017,3990.6353172468771,4614.2094351422083,4414.1929455242262,4626.7453158804028,4426.2330536119143,4639.3094720255885,4645.6021724112261,4444.3439440149878,4658.2088559455833,4456.4517742379767,4670.8439674350002,4677.1722027928899,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,{"$f":"VP193-VP194-VP195","v":-789.03066890816513},-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,{"$f":"YB193-YB194-YB195","v":-789.03066890816513},-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,{"$f":"AAN193-AAN194-AAN195","v":-789.03066890816513},-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513,-789.03066890816513]
[null,null,null,"Dividends",null,null,null,null,"EUR",null,{"$f":"K196+K197-K198","v":0},{"$f":"L196+L197-L198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX196+BX197-BX198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,851.73419167602515,959.44694515517995,924.95498164486798,961.69905062576663,927.12162950829997,963.95632786535816,965.08690948434423,930.38090449044194,{"$f":"EJ196+EJ197-EJ198","v":967.35196590547093},932.55997258267553,969.62222283473102,970.75930509453701,899.7781668735638,973.03738442696476,938.02948632418384,975.32069315740682,940.22605816776377,977.60924288418391,978.75548675231084,943.53034301054413,981.05191977356571,945.73950047017934,983.3536228932785,984.50645439019536,875.86693185368631,986.81608457178709,951.28452841086255,989.13101410641593,953.51142260842926,991.45125473876033,992.61337039350019,956.86131642258488,994.94159974741297,959.10096369231542,997.27516966825851,998.44396103744612,888.18193555553989,1000.7855639991899,964.72251057438962,1003.1325371512571,966.98013048102757,1005.4848923863337,1006.663092008253,970.37623986631661,1009.0235427209577,972.64678239297064,1011.3894053571166,1012.5743698892006,900.66560349110614,1014.9483728804576,978.34586550915992,1017.3278177915208,980.63461951625686,1019.7127166647474,1020.9072151072728,984.07755864418596,1023.3003175580998,986.37940693396786,1025.6989041869319,1026.9002578578757,951.58109595112228,1029.3070935061842,992.15705626592853,1031.7194437059929,994.47735785667692,1034.1373206510088,1035.3483354704426,997.96774855388003,1037.7745254520169,1000.3013182280474,1040.2062727742396,1041.4242342754633,{"$f":"GV196+GV197-GV198","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,{"$f":"JH196+JH197-JH198","v":1081.629156026414},1124.9666846282307,1126.2815215977316,1085.4177538556746,1128.9156992514922,1087.9506734501897,1131.5558928658484,1132.8782497924794,1006.8783662445335,1135.5274921680289,1094.3082212195009,1138.1827836377329,1096.8613729910967,1140.8441375028692,1142.1770919978699,1100.7019966600392,1144.8475644560458,1103.2696949770457,1147.52413268292,1148.86470689525,1064.0575861357893,1151.5504439040415,1109.7145225852678,1154.2423102269504,1112.3027199133426,1156.9403193305216,1158.2916316409287,1116.1960555690853,1160.9988802259136,1118.798991206465,1163.7123053793048,1165.0713384067449,1035.2796427731255,1167.7940538535499,1125.3322492430043,1170.5229798305336,1127.9559540055507,1173.2581299713092,1174.6280433712836,1131.9026962298012,1177.3725553820814,1134.5413334209288,1180.1233257634058,1181.5010621331357,1049.7708697167027,1184.2612458263866,1141.164186607527,1187.0277222728191,1143.8238663529414,1189.8005052749313,1191.1892660553913,1147.824718251768,1193.9715348326777,1150.4995269254455,1196.7601447959182,1198.1568320654883,1064.4591825489761,1200.9549798825446,1157.2131542663124,1203.7595036936546,1159.9092822735706,1206.5704174720272,1207.9782749733931,1163.964955567792,{"$f":"LT196+LT197-LT198","v":1210.7987999650722},1166.6764114085931,1213.6257499824101,1215.0416387725895,1125.0511390489855,1217.8782527254957,1173.4820063415705,1220.7213269422014,1176.2150616808108,1223.5708755684705,1224.9980822136545,1180.3262767969991,1227.8573690408957,1183.0748613060232,1230.723165768833,1232.1585097967004,1094.4373273974657,1235.0340980984261,1189.9736318547612,1237.9162319736579,1192.7440994482722,1240.8049257425714,1242.2517370702099,1196.9115856103622,1245.150297593972,1199.69778616639,1248.0554539399327,1249.5105100522064,1109.7323667289779,1252.4255871833693,1206.690955093532,1255.3472962488745,1209.4993257771443,1258.2756517451767,1259.7423264431009,1213.7238210986443,1262.6806788311324,1216.5481310196947,1265.6257140205475,1267.1007422271605,1125.2349071848575,1270.0558290032295,1223.6369359810569,1273.0176351368527,1226.4837065659312,1275.9861753026462,1277.4729752415933,1230.765958142726,1280.4516440359189,1233.6288767480091,1283.4370836797839,1284.9323471876878,3374.0146623369346,3718.7172289851578,3553.8203276589566,3729.2257392122092,3563.920184330771,3739.758128921253,3745.0332948577116,3579.1128583438813,3755.6016015047617,3589.2699726967885,3766.1939180749523,3771.499096440215,{"$f":"OF196+OF197-OF198","v":3260.0257043382262},3782.1275261071887,3614.763448910423,3792.7800968018673,3625.0012465276113,3803.4568611524819,3808.8043324242853,3640.4013927299466,3819.5174861704163,3650.697196598785,3830.254965610724,3835.6328440253883,3316.5201159975568,3846.4069114208687,3676.5387125227217,3857.2054372191806,3686.9162539765075,3868.028474692157,3873.4492019835998,3702.5265834879847,3884.3091070894043,3712.9628888170764,3895.1936575220416,3900.6451914974314,3373.7789940589091,3911.566810548733,3739.1569902157762,3922.5132092565073,3749.6761001896402,3933.4844415429598,3938.9793871586962,3765.4993568880773,3949.9879711559206,3776.0779975067371,3961.0215240148773,3966.5476807334517,3611.9014830549486,3977.6187887406677,3802.6292850198197,3988.7150015772377,3813.2918102124631,3999.8363738225535,4005.4065118096796,3829.3307710684203,4016.5657257455832,3840.0536029144632,4027.7502360212393,4033.3519944589943,3490.6296088875552,4044.5745523400064,3866.9667326163635,4055.8225441834848,3877.7745419659323,4067.0960252328659,4072.7423415037838,3894.032017379468,4084.0541601870736,3904.9009187239672,4095.3916066723996,4101.0699577220685,3550.2413648469146,4112.4459502591453,3932.1806026867716,4123.8477098932854,{"$f":"QR196+QR197-QR198","v":3943.1355875963736},4135.2752925388659,4140.9987849949448,3959.6144217356832,4152.4652072432818,3970.6312934089847,4163.9575927816004,4169.713539376633,3610.6576277808081,4181.2449754645886,3998.2823002683781,4192.8025158271921,4009.3863748328058,4204.386217056709,4210.1878957127165,4026.0894459747042,4221.8109446017761,4037.2562115936844,4233.4602963360894,4239.2948535754103,3862.9711370739069,4250.9837664712941,4065.2833671179405,4262.6991249041721,4076.5384683516259,4274.4409861511785,4280.3218732604773,4093.4686892238478,4292.1035963745389,4104.787295420344,4303.9119659983598,4309.8261612718843,3733.9450101763387,4321.6746088462132,4133.1954830823142,4333.5498473466578,4144.6035711484647,4345.4519347422474,4351.4130649227582,4161.7638892737386,4363.3555346068106,4173.2363059241907,4375.3249986165274,4381.3198717314226,3796.837097873009,4393.3299367209083,4202.0304674762092,4405.3671421946674,4213.5935259171065,4417.4315468206969,4423.4739671816005,4230.9869239589643,4435.5792807949274,4242.6151444151737,4447.7119407436339,4453.7885440513428,3860.5756312292024,4465.9623343130897,4271.8002804668204,4478.1636188288167,4283.5203164352597,4490.3924569725996,4496.5172272417722,4301.1498125455219,{"$f":"TD196+TD197-TD198","v":4508.7875074130179},4312.935853866562,4521.0854901658167,4527.2448886897901,4127.9180116189955,4539.5845374569599,4342.517024465209,4551.9520385021196,4354.3960689570249,4564.3474519125675,4570.5556445647426,4372.2647171249637,4582.9930394484072,4384.2106203101612,4595.4584974391446,4601.7017690033017,3990.6353172468771,4614.2094351422083,4414.1929455242262,4626.7453158804028,4426.2330536119143,4639.3094720255885,4645.6021724112261,4444.3439440149878,4658.2088559455833,4456.4517742379767,4670.8439674350002,4677.1722027928899,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP196+VP197-VP198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB196+YB197-YB198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN196+AAN197-AAN198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity IRR","%",{"$f":"IRR(K203:ABZ203,0.0001)","v":8.6493712376991549E-3},{"$f":"(1+F204)^months-1","v":0.10887518726232082},null,"%"]
[]
[null,null,null,"Debt Service",null,null,null,null,"EUR"]
[null,null,null,"PV of CFADS over Life","EUR"]
[]
[null,null,null,"CFADS for Loan Life",null,null,null,null,"EUR"]
[]
[null,null,null,"CFADS",null,null,null,null,null,null,{"$f":"K208","v":0},{"$f":"L208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Accumulated Default",null,null,null,null,null,null,{"$f":"K186","v":0},{"$f":"L186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Investment Account"]
[null,null,null,"Payments",null,null,null,{"$f":"SUM(K243:XFD243)","v":675000},"EUR",null,{"$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,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash in Final Construction Period","Period",{"$f":"H6","v":12},{"$f":"LOOKUP(F247,246:246,244:244)","v":693558.61624095764}]
[]
[null,null,null,"Closing Balance","EUR",null,null,null,"EUR",null,{"$f":"SUM(K250:K252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW250:BW252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2981.0696708660885,6353.7932417008033,9622.3801417398263,13035.644397769858,16344.672238195215,19798.893503754029,23274.057767356142,{"$f":"SUM(EI250:EI252)","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,{"$f":"SUM(GU250:GU252)","v":294285.95040246332},298974.6043834954,304098.32241844939,309115.26590942923,314297.41007695213,319372.74001480505,324613.90433653165,329885.13895500905,335049.50543073722,340380.66561762744,345604.92331854219,350996.61797698209,356419.14779515518,361458.84940400615,366941.48510052089,372317.1370497623,377861.84603046946,383299.54461742687,388906.95709863113,394546.30024282972,400078.59897513367,405781.60604651482,411377.54782006337,417144.8648168614,422944.92376486381,428357.89519134077,434221.87160635676,439978.73577937129,445908.65513083781,451731.44965381222,457727.98054926569,463758.41572777112,469681.71350603481,475779.77900395059,481770.70072049159,487937.08188227261,494138.22785532678,500090.13920707552,506359.94634678739,512522.60317949892,518862.46580431348,525095.18071558303,531505.80822194484,537952.43726081937,544291.92916290415,550810.40384915506,557221.75067148299,563812.79815301753,570440.7600077329,576673.19846929179,583373.42258995515,589966.548792043,596741.18480951479,603408.74180540827,610258.54231227888,617146.56572338345,623927.54554582189,630891.87985875818,637749.19666283671,644790.61329599505,651871.22107119998,658552.13731581077,665709.56299496151,672760.04395116214,{"$f":"SUM(JG250:JG252)","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,{"$f":"SUM(LS250:LS252)","v":1229850.2456153834},1240135.7692228211,1250317.4430243731,1260713.5073887073,1271165.6494965784,1281354.2227477208,1291917.7927022071,1302377.921627583,1313054.8253421457,1323628.4602746917,1334419.8358831098,1345269.2727710654,1356015.7099098149,1366981.3509449933,1377844.1762010036,1388927.1879290242,1400069.7235236277,1410785.0278479923,1422045.1128493093,1433202.8571303301,1444583.268167889,1455861.5393505029,1467363.4837663514,1478927.0522651223,1490388.7935104419,1502075.7327938757,1513661.0582337081,1525472.6057760888,1537347.3287162131,1548791.2215179536,1560790.8153686165,1572689.3454167442,1584816.68309244,1596843.188455211,1609099.5507046802,1621421.3163712837,1633642.608942945,1646095.3481189541,1658447.8591071467,1671032.8844982053,1683684.9587284359,1695902.7184858208,1708687.4316994145,1721372.5469828788,1734292.8731409372,1747113.8656143984,1760171.163325354,1773297.87345234,1786325.6589678496,1799591.4078754664,1812758.510762278,1826164.6909511208,1839642.0287908295,1852851.4228894461,1866470.4760974252,1879991.6034252185,1893754.6256400286,1907420.0212815744,1921328.4537754778,1935310.5554647965,1949195.4930117079,1963325.1977960181,1977358.0530765522,1991636.8381748481,{"$f":"SUM(OE250:OE252)","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,{"$f":"SUM(QQ250:QQ252)","v":3092452.2792383567},3112391.4267589455,3132620.7637570803,3152955.3010126906,3173208.4479871285,3193754.0395964752,3214218.8292234293,3234977.5797414426,3255844.1663358919,3276254.3074271642,3297335.401726333,3318337.1985897617,3339636.7909669834,3360857.7068961682,3382377.9754729895,3404009.8705857303,3425564.0410239715,3447419.9245288316,3469198.7285277713,3491280.8328038794,3513477.359293778,3535406.712389308,3557831.9146244042,3580181.6912839566,3602838.7876235642,3625421.1384582287,3648312.4394049742,3671322.1880800202,3694258.2328730715,3717505.6994401175,3740680.1679742374,3764167.7204827438,3787776.686065305,3810925.8664183435,3834776.6113204798,3858556.1619562814,3882653.0017214897,3906679.3902292568,3931024.7756787976,3955495.839488396,3979897.5893693473,4004620.9252948151,4029275.7177742659,4054253.8376700659,4079360.7811092297,4104006.7039281931,4129370.3146935441,4154667.3502922007,4180292.1194880335,4205851.1236038152,4231739.6508801961,4257761.5261304909,4283718.8756231898,4310008.4614561265,4336234.3608918693,4362794.3216884155,4389490.9663829785,4415725.677595742,4442694.7834075438,4469602.3464106023,4496848.5893634045,4524034.1710671121,4551560.3086659601,4579227.9294564659,{"$f":"SUM(TC250:TC252)","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,{"$f":"SUM(VO250:VO252)","v":5443097.1806766279},5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,{"$f":"SUM(YA250:YA252)","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,{"$f":"SUM(AAM250:AAM252)","v":5443097.1806766279},5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279]
[null," ",null,"Cash accumulated in final period","EUR",{"$f":"H7","v":420},{"$f":"LOOKUP(F256,8:8,253:253)","v":5443097.1806766279}]
[]
[null,null,"MIRR",null,"% p.a.",null,{"$f":"MIRR(K72:IZ72,F251,F251)","v":1.9856904506694306E-3}]
[null,null,null,"NPV of cashflow at the risk free rate","EUR",{"$f":"G267","v":2.8708987190766422E-3}]
[null,null,null,"Annualised premium earned","% p.p.",null,{"$f":"PMT(F268,F256,-G270)","v":-2.514205401339733E-3}]
[]
[null,null,null,"Fees from Debt Schedule",null,null,null,null,null,null,{"$f":"K175","v":0},{"$f":"L175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11143.411333502036,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Fees --> Uses of Funds",null,null,null,null,null,null,7072.9279757250106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Paste Block",null,null,null,null,null,null,{"$f":"SUM(K286:K289)","v":7072.9279757250106},{"$f":"SUM(L286:L289)","v":210.86114124780391},403.42343762446473,596.49923345813011,790.08989808068509,984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX286:BX289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ286:EJ289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV286:GV289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH286:JH289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT286:LT289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF286:OF289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR286:QR289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD286:TD289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP286:VP289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB286:YB289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN286:AAN289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Difference",null,null,null,{"$f":"SUM(K292:XFD292)","v":11405.209866570518},null,null,{"$f":"K283-K290","v":-7072.9279757250106},{"$f":"L283-L290","v":-210.86114124780391},-403.42343762446473,-596.49923345813011,-790.08989808068509,-984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX283-BX290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11143.411333502036,179.71576352052546,330.19500555658016,481.07552557139775,632.35839363958814,784.04468268929372,936.13546850979856,1088.6318297591581,1241.5348479718493,1394.8456075664408,1548.5651958532849,1702.6947030422268,0,0,0,0,0,0,0,0,{"$f":"EJ283-EJ290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV283-GV290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH283-JH290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT283-LT290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF283-OF290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR283-QR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD283-TD290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP283-VP290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB283-YB290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN283-AAN290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"UDF"]
[null,null,"Construction Switch",null,null,null,null,null,null,null,{"$f":"K6","v":0},{"$f":"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,{"$f":"BX6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"GV6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"LT6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"QR6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"VP6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"AAN6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Financial Close Switch",null,null,null,null,null,null,null,{"$f":"K174","v":0},{"$f":"L174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital Expenditures",null,null,null,null,null,null,null,{"$f":"K146","v":0},{"$f":"L146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56250,56250,56250,56250,56250,56250,56250,56250,56250,56250,56250,56250,0,0,0,0,0,0,0,0,{"$f":"EJ146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Periodic Interest Rate",null,null,null,null,null,null,null,{"$f":"K169","v":3.3333333333333335E-3},{"$f":"L169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BX169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EJ169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GV169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JH169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LT169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OF169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QR169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TD169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VP169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YB169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAN169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,"Debt to Capital",null,null,null,null,null,null,null,{"$f":"F153","v":0.8}]
[null,null,"Up-Front Fee",null,null,null,null,null,null,null,{"$f":"'Project 10 - Solar 4'!F175","v":0.02}]
[]
[null,null,"IDC from UDF",null,null,null,{"$f":"InputC!F86","v":true},{"$f":"circ_method","v":3},null,null,{"$f":"IF($G$302,idc_calc(K295:ABZ295,K296:ABZ296,K297:ABZ297,K298:ABZ298,K299,K300))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11143.411320197036,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fees from UDF",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,179.71576352052546,330.19500555658016,481.07552557139775,632.35839363958814,784.04468268929372,936.13546850979856,1088.6318297591581,1241.5348479718493,1394.8456075664408,1548.5651958532849,1702.6947030422268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Project 11 - Wind  4","index":20,"n_rows":303,"n_cols":754,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[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",{"$f":"INDEX(InputC!I57:AD57,E1)","v":15}]
[null,null,null,"Total Nominal O&M Cost",null,null,null,{"$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,{"$f":"AAN66*AAN51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre tax IRR","%",{"$f":"IRR(K72:ABZ72,0.001)","v":7.4554405460913742E-3},{"$f":"(1+F73)^(months/$F$5)-1","v":9.3226519501721006E-2},null,"%"]
[null,null,null,"Adjusted Investment for Construction Funding"]
[]
[]
[null,null,null,"Gross Investment",null,null,null,null,"EUR",null,{"$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,{"$f":"AAO82","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.a.",null,{"$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,{"$f":"IF(AAL90,AAM86/AAL90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighting",null,null,null,{"$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$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT with Economic Depreciation",null,null,null,{"$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,{"$f":"AAN70-AAN101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Debt Sizing"]
[null,null,"Debt Flags"]
[null,null,null,"Month Number",null,null,null,null,"Month",null,{"$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,{"$f":"MONTH(AAM4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,"Add: Adjustment for Period Pre-COD","Date",{"$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$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Target Debt Service over Debt Repayment",null,null,null,{"$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,"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,{"$f":"AAL126*(1+AAM125*AAM110)","v":1.8203016273702937},1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937]
[]
[]
[null,null,null,"Debt to Capital Applied","%",null,{"$f":"F133","v":0.8}]
[null,null,null,"DSCR Applied in Repayment","x",null,{"$f":"G140","v":1.4}]
[null,null,"Circular Method",null,"Code",{"$f":"InputC!F83","v":3}]
[null,null,null,"Capital Expenditures",null,null,null,{"$f":"SUM(K146:XFD146)","v":1260000},"EUR",null,{"$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,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Sources",null,null,null,{"$f":"SUM(K155:XFD155)","v":1310916.3497945175},"EUR",null,{"$f":"SUM(K153:K154)","v":0},{"$f":"SUM(L153:L154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX153:BX154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90974.661596258287,70242.59909759002,70429.912695183593,70617.725795704086,70806.039731159297,70994.855837109048,{"$f":"SUM(EJ153:EJ154)","v":71184.175452674681},71373.999920548478,71564.330587003278,71755.168801901949,71946.515918707024,72138.373294490244,72330.742289942209,72523.624269382053,72717.020600767079,72910.932655702461,73105.361809451002,73300.30944094286,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV153:GV154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH153:JH154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT153:LT154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF153:OF154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR153:QR154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD153:TD154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP153:VP154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB153:YB154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN153:AAN154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS over Debt Repayment",null,null,null,null,"EUR",null,{"$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",{"$f":"G141","v":1.4},null,null,"EUR",null,{"$f":"K160/$F$161","v":0},{"$f":"L160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,8195.0599586219141,7876.1155334068335,8189.738145685923,8187.0706453498187,7235.5415965628945,8181.7224206203819,7862.7559673769229,8176.3565152465553,7857.3811997741141,8170.9728707780732,8168.2743780648052,7849.2857142857147,8162.8640149372095,7843.8664155035403,8157.435765742498,8154.7149153996734,7203.1324284941529,8149.2597261756446,7830.2396581530311,8143.7865026943437,7824.7573951981676,8138.2951853364902,8135.5427227689579,7816.4999999999991,8130.0241523788109,7810.972315242182,8124.4873382002052,8121.7120708505227,7170.0750770640343,8116.1477778420149,7797.0730227446629,8110.5650898910872,7791.4811145307003,8104.963946186077,8102.1564343671935,7783.0585714285689,8096.527492569242,7777.4203329755965,8090.8799421070653,8088.0491694103885,7452.6422928910279,8082.3735905417116,7763.2430546281266,8076.6792488317651,7757.5393082498849,8070.9660822526539,8068.1024201973933,7748.9483142857107,8062.3608995634841,7743.1973110636791,8056.6003980920623,8053.7130099414526,{"$f":"GV160/$F$161","v":7101.9637101774197},8047.9239194954016,7728.7364871492591,8042.1156909512556,7722.9186658434528,8036.2882610405622,8033.3673257441978,7714.1558519999962,8027.5109746976095,7708.2898287135222,8021.6352631967602,8018.6901272831374,7066.8829843809663,8012.785255028165,7693.5397883208152,8006.8608619131383,7687.605610588892,8000.9168834042302,7997.9375294019364,7678.6675404685666,7991.9640513344184,7672.6841967163646,7985.9708256035519,7982.9667869716568,7031.1006440685851,7976.9438172715845,7657.6391555158016,7970.900936294257,7651.5862942292415,7964.8380782151717,7961.7991371328317,7642.4694627065082,7955.7061895039633,7636.3664520792609,7949.5930992584781,7946.5289798539461,7310.8883712356701,7940.3855507598728,7621.0205100546882,7934.2218121629967,7614.8465915423958,7928.0376969223298,7924.937977018345,7605.5474233892082,7918.7231704368978,7599.3223525494168,7912.487818386503,7909.3624165938809,6957.3747100889523,7903.0961189179252,7583.6694916843517,7896.8091055491122,7577.3720948018135,7890.5013080036333,7887.3395937015675,7567.8869432855627,7881.0004909884919,7561.5373710289759,7874.6404318970899,7871.4525220686146,6919.40220429073,7865.0608984391401,7545.5714529466086,7858.6481448029508,{"$f":"JH160/$F$161","v":7539.148108126421},7852.2141913065616,7848.9892427184541,7529.4732535798439,7842.5233579511178,7522.9966898781258,7836.0360976778875,7832.7844296528428,6880.6702483765448,7826.2649735507803,7506.7114534341117,7819.7239648418672,7500.1596417175206,7813.1613322755484,7809.8718847156806,7490.291290080012,7803.2766822529957,7483.6851951042581,7796.6596767743004,7793.3429753887558,7157.449367629787,7786.6931301646509,7467.0742539313642,7780.0213012815593,7460.3914059804401,7773.3274160639148,7769.9721795528494,7450.3256873101809,7763.2450730409118,7443.5874704349126,7756.4957274526432,7753.1126920393872,6800.866926410954,7746.3298499107996,7426.6443104385617,7739.5245844500469,7419.8278055286191,7732.6968215280504,7729.2744802867628,7409.5607724849569,7722.4128316445858,7402.687791272182,7715.5284991445524,7712.0778030230294,6759.7642649391728,7705.1593040518719,7385.4057680759033,7698.2179332819042,7378.4529330677615,7691.2536151014674,7687.7628270353534,7367.9805593632254,7680.7639454203336,7360.9701185261956,7673.7419262702997,7670.222216226347,6717.8395502379553,7663.1653472757653,7343.3424548659923,7656.0851490903979,7336.2505631576878,7648.9815445463528,7645.4209407189164,7325.5687419790602,{"$f":"LT160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"K164+K165-K166","v":0},{"$f":"L164+L165-L166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX164+BX165-BX166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,72779.729277006627,128973.80855507865,185317.73871122551,241811.91934778879,298456.75113271625,355252.6358024035,{"$f":"EJ164+EJ165-EJ166","v":412199.97616454324},469299.176100982,526550.64057058468,583954.7756121062,641511.98834707181,699222.68698266405,757087.28081461787,815106.18023012346,873279.79671073717,931608.54283529916,990092.83228285995,1048733.0798356142,1044033.7968097776,1039637.7939324033,1034913.5150998255,1030176.1561714751,1026374.5350954838,1021614.0611251816,1017156.6853615553,1012370.8511308472,1007888.0394348426,1003076.6933621807,998252.00796198985,993730.22894091078,988879.79902244324,984332.19860368117,979455.87016661756,974566.00815177325,970611.42908378504,965697.54078788869,961086.29293236195,956146.12740610878,951508.52376893093,946541.92366282421,941561.52068559802,936883.55908788333,931876.48013246409,927171.76275099674,922137.84795529989,917089.92871096707,912976.82006293954,907903.928351974,903133.20175706921,898033.080673035,893235.04316074774,888107.52935843077,882965.73135525838,878125.89188834734,872956.45070207259,868088.8852047706,862891.63488001272,857679.89116020233,853086.18183784536,847847.42885342985,842910.3438949798,837643.36579246458,832677.9710368563,827382.59819139319,822072.43776516709,817063.73091009865,811724.91578023555,806687.46818843926,801319.82601764204,795937.1790944261,{"$f":"GV164+GV165-GV166","v":791488.33931456343},786078.70985944988,780970.23573849874,775531.35416667582,770393.54001472134,764925.23022039654,759441.61366205371,754258.92985559395,748745.61531374836,743533.14420274738,737989.9527535598,732431.22913545521,727805.78358152579,722219.01760510274,716932.87454213225,711315.78992869286,705999.23695119959,700351.65085763275,694688.21883108956,689325.17868672463,683630.96523101267,678237.05091839971,672511.87026252411,666770.60970976087,661962.07776472485,656191.67420666898,650721.34063184203,644919.51083098724,639417.65623952798,633584.21034877794,627734.35857947438,622184.33697869943,616302.57857912441,610720.55405564222,604806.69613656926,598876.18947717058,593561.5550708588,587599.70803700178,581937.35322040378,575942.92258564208,570247.88573605183,564220.67432491633,558176.47192898102,552431.51274535502,546354.22795073595,540576.08635802229,534465.51882749586,528337.70814032701,523141.45912403916,516982.16786886804,511121.77227007993,504928.70240543108,499034.42598531401,492807.37276392808,486562.72441277292,480616.71321752993,474337.76843726652,468357.35696102842,462043.90771900141,455712.60155599611,450312.24135689205,443948.22126297589,437882.47721423919,431483.43732681702,{"$f":"JH164+JH165-JH166","v":425382.5673431133},418948.29504295043,412495.8001170418,406341.31286385207,399853.26054878044,393663.10806073155,387139.28232325608,380596.96216801408,374984.9484601976,368408.63331484748,362129.9506391295,355517.32650975138,349202.22462306637,342553.07070620102,335885.04239050602,329514.36790839437,322809.4724525027,316401.81883224013,309659.83188490663,302898.68834913423,296750.90127600153,289953.3778167569,283452.81482221471,276617.63623700722,270079.30361848348,263206.24054781452,256313.62250342107,249717.67555778896,242786.82273660734,236152.52467529447,229183.20403009281,222194.03535148705,216133.81520958105,209107.93141036885,202378.31353796486,195313.38333197471,188544.60013755268,181440.38531648315,174315.91212058466,167487.40438850166,160323.28290481874,153455.00605656262,146250.99424427329,139026.41975539783,132730.07688964333,125467.35117522361,118500.16991106511,111196.95254415342,104189.15611956618,96845.199691529939,89480.25419679968,82410.541151425787,75004.479009843533,67893.523821350143,60446.093641151012,52977.358403728504,46436.110048169641,38927.731734387773,31714.148385303073,24163.777064163685,16908.072424553211,9315.4511214220365,1701.0816844411938,0,{"$f":"LT164+LT165-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,{"$f":"OF164+OF165-OF166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR164+QR165-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,{"$f":"TD164+TD165-TD166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP164+VP165-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,{"$f":"YB164+YB165-YB166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN164+AAN165-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,"Interest Cost",null,null,null,{"$f":"SUM(K170:XFD170)","v":371084.87884563801},"EUR",null,{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,242.5990975900221,429.91269518359553,617.72579570408504,806.03973115929602,994.85583710905428,{"$f":"EJ169*EJ164","v":1184.1754526746784},1373.9999205484776,1564.3305870032734,1755.1688019019491,1946.5159187070208,2138.3732944902395,2330.7422899422136,2523.6242693820595,2717.0206007670786,2910.9326557024574,3105.3618094509975,3300.3094409428668,3495.7769327853807,3480.1126560325924,3465.4593131080114,3449.7117169994185,3433.9205205715839,3421.2484503182795,3405.3802037506057,3390.5222845385179,3374.5695037694909,3359.6267981161423,3343.5889778739361,3327.5066932066329,3312.4340964697026,3296.2659967414775,3281.1073286789374,3264.8529005553919,3248.5533605059109,3235.3714302792837,3218.9918026262958,3203.6209764412065,3187.1537580203626,3171.6950792297698,3155.1397455427477,3138.5384022853268,3122.9451969596112,3106.2549337748806,3090.5725425033229,3073.7928265176665,3056.9664290365572,3043.2560668764654,3026.3464278399133,3010.4440058568975,2993.4436022434502,2977.4501438691591,2960.3584311947693,2943.2191045175282,2927.0863062944914,2909.8548356735755,2893.6296173492356,2876.3054496000427,2858.9329705340078,2843.6206061261514,2826.1580961780996,2809.7011463165995,2792.1445526415487,2775.5932367895211,2757.9419939713107,2740.241459217224,2723.5457697003289,2705.7497192674518,2688.9582272947978,2671.0660867254737,{"$f":"GV169*GV164","v":2653.123930314754},2638.2944643818782,2620.2623661981665,2603.2341191283294,2585.1045138889194,2567.9784667157378,2549.7507674013218,2531.4720455401794,2514.1964328519798,2495.8187177124946,2478.4438140091579,2459.9665091785328,2441.4374304515177,2426.0192786050861,2407.3967253503424,2389.7762484737741,2371.0526330956432,2353.3307898373323,2334.5055028587758,2315.6273961036322,2297.7505956224154,2278.7698841033757,2260.790169727999,2241.7062342084137,2222.5686990325362,2206.5402592157498,2187.305580688897,2169.0711354394734,2149.7317027699578,2131.3921874650932,2111.9473678292597,2092.4478619315814,2073.9477899289982,2054.3419285970817,2035.7351801854743,2016.022320455231,1996.253964923902,1978.5385169028627,1958.6656934566727,1939.791177401346,1919.8097419521405,1900.8262857868397,1880.7355810830545,1860.5882397632702,1841.4383758178501,1821.1807598357866,1801.9202878600745,1781.5517294249864,1761.1256938010902,1743.8048637467973,1723.2738928962269,1703.7392409002666,1683.0956746847703,1663.4480866177134,1642.691242546427,1621.8757480425766,1602.0557107251,1581.1258947908884,1561.1911898700948,1540.1463590633382,1519.0420051866538,1501.0408045229735,1479.8274042099197,1459.6082573807973,{"$f":"JH169*JH164","v":1438.2781244227235},1417.941891143711,1396.4943168098348,1374.9860003901395,1354.471042879507,1332.8442018292683,1312.2103602024386,1290.4642744108537,1268.656540560047,1249.9498282006587,1228.0287777161584,1207.099835463765,1185.0577550325047,1164.0074154102213,1141.8435690206702,1119.6168079683534,1098.3812263613147,1076.0315748416758,1054.6727294408006,1032.1994396163554,1009.6622944971142,989.16967092000516,966.51125938918972,944.84271607404912,922.05878745669077,900.26434539494494,877.35413515938183,854.37874167807024,832.39225185929661,809.28940912202449,787.17508225098163,763.94401343364268,740.64678450495694,720.44605069860359,697.02643803456283,674.59437845988293,651.04461110658235,628.48200045850899,604.80128438827717,581.05304040194892,558.29134796167227,534.41094301606256,511.51668685520877,487.50331414757767,463.42139918465944,442.43358963214445,418.22450391741205,395.00056637021703,370.65650848051143,347.29718706522061,322.8173323050998,298.26751398933231,274.70180383808599,250.0149300328118,226.31174607116716,201.48697880383671,176.59119467909503,154.7870334938988,129.75910578129259,105.71382795101024,80.545923547212283,56.360241415177377,31.051503738073457,5.6702722814706465,{"$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,"Up Front Fee","%",{"$f":"INDEX(InputC!I74:AD74,$E$1)","v":0.02},{"$f":"G133","v":1048733.079835614},{"$f":"SUM(K175:XFD175)","v":20974.661596712278},null,null,{"$f":"K174*$F$175*$G$175","v":0},{"$f":"L174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,{"$f":"V174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20974.661596712278,0,0,0,0,0,{"$f":"EJ174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PV of Debt Service =Debt",null,{"$f":"NPV(H125,K179:IZ179)","v":718700.77620463585},null,null,"EUR"]
[null,null,null,"Add: Defaulted Debt",null,null,null,null,"EUR",null,{"$f":"K197","v":0},{"$f":"L197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Default at Maturity",null,{"$f":"_xlfn.XLOOKUP(H7,8:8,186:186,0,-1)","v":0},null,null,"EUR"]
[]
[null,null,null,"Cash Flow After Debt Service",null,null,null,null,"EUR",null,{"$f":"K193-K194-K195","v":0},{"$f":"L193-L194-L195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX193-BX194-BX195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ193-EJ194-EJ195","v":0},0,0,0,0,0,0,0,0,0,0,0,3278.0239834487656,3150.446213362733,3275.8952582743696,3274.8282581399271,2894.2166386251574,3272.6889682481515,3145.1023869507681,3270.5426060986219,3142.9524799096453,3268.3891483112293,3267.309751225921,3139.7142857142853,3265.1456059748834,3137.5465662014158,3262.9743062969974,3261.8859661598681,2881.2529713976601,3259.7038904702586,3132.0958632612119,3257.5146010777371,3129.9029580792667,3255.318074134595,3254.2170891075821,3126.5999999999995,3252.0096609515231,3124.3889260968726,3249.7949352800806,3248.6848283402087,2868.0300308256128,3246.4591111368054,3118.8292090978639,3244.2260359564334,3116.5924458122799,3241.9855784744304,3240.8625737468774,3113.2234285714276,3238.6109970276957,3110.9681331902375,3236.351976842825,3235.219667764155,2981.0569171564102,3232.9494362166843,3105.2972218512496,3230.6716995327042,3103.0157232999536,3228.3864329010603,3227.240968078956,3099.5793257142832,3224.9443598253929,3097.2789244254709,3222.6401592368256,3221.4852039765801,{"$f":"GV193-GV194-GV195","v":2840.785484070967},3219.1695677981597,3091.4945948597033,3216.8462763805019,3089.1674663373806,3214.5153044162234,3213.3469302976791,3085.6623407999978,3211.0043898790436,3083.3159314854083,3208.6541052787034,3207.4760509132548,2826.7531937523863,3205.1141020112645,3077.4159153283254,3202.744344765254,3075.0422442355557,3200.3667533616917,3199.1750117607744,3071.4670161874255,3196.7856205337666,3069.0736786865436,3194.3883302414197,3193.1867147886614,2812.4402576274333,3190.7775269086333,3063.0556622063204,3188.3603745177015,3060.6345176916966,3185.9352312860674,3184.7196548531319,3056.9877850826024,3182.282475801585,3054.546580831704,3179.8372397033909,3178.6115919415779,2924.3553484942659,3176.154220303948,3048.4082040218746,3173.6887248651965,3045.9386366169583,3171.2150787689307,3169.9751908073376,3042.218969355682,3167.4892681747579,3039.7289410197654,3164.9951273546003,3163.7449666375514,2782.9498840355809,3161.2384475671697,3033.4677966737399,3158.7236422196447,3030.9488379207241,3156.2005232014526,3154.9358374806261,3027.1547773142247,3152.4001963953961,3024.6149484115895,3149.8561727588358,3148.5810088274457,2767.7608817162918,3146.024359375655,3018.2285811786423,3143.4592579211794,{"$f":"JH193-JH194-JH195","v":3015.6592432505677},3140.8856765226228,3139.5956970873813,3011.789301431937,3137.0093431804462,3009.1986759512492,3134.4144390711554,3133.1137718611371,2752.2680993506174,3130.5059894203114,3002.6845813736445,3127.8895859367458,3000.0638566870075,3125.2645329102188,3123.9487538862722,2996.1165160320033,3121.3106729011979,2993.4740780417023,3118.663870709719,3117.337190155502,2862.9797470519143,3114.6772520658596,2986.8297015725448,3112.0085205126225,2984.1565623921751,3109.3309664255657,3107.9888718211387,2980.1302749240722,3105.2980292163638,2977.4349881739645,3102.5982909810555,3101.2450768157541,2720.3467705643816,3098.5319399643186,2970.6577241754239,3095.8098337800175,2967.9311222114466,3093.078728611219,3091.7097921147042,2963.8243089939815,3088.9651326578332,2961.0751165088723,3086.21139965782,3084.8311212092112,2703.9057059756688,3082.0637216207479,2954.162307230361,3079.2871733127604,2951.3811732271042,3076.5014460405864,3075.1051308141405,2947.19222374529,3072.3055781681333,2944.3880474104781,3069.496770508119,3068.0888864905382,2687.1358200951818,3065.2661389103059,2937.336981946396,3062.434059636159,2934.5002252630748,3059.5926178185409,3058.1683762875664,8549.0442820480184,{"$f":"LT193-LT194-LT195","v":10693.594914060235},10245.785329255406,10683.567470713984,10678.54132477122,9787.906877739797,10668.46411590979,10220.613025548635,10658.353592901085,10210.485804189175,10648.209645612189,10643.125103346611,10195.232163546096,10632.930812341438,10185.021035840511,10622.702820128263,10617.576151266643,9284.0410152945915,10607.297398227984,10159.345286059604,10596.984664759106,10149.015520272957,10586.637838524432,10581.45160541354,10133.456806817016,10571.053428588264,10123.041456557319,10560.620876530826,10555.391674291976,9221.7538356004807,10544.907346192542,10096.852191780796,10534.388358054286,10086.315830678413,10523.834595294917,10518.544637521809,10070.445942953354,10507.938497160027,10059.822285688464,10497.297294061442,10491.963507777811,9158.2209123124885,10481.269493116391,10033.10923561641,10470.54012521537,10022.36214729198,10459.775287200813,10454.379530272243,10006.174861812418,10443.561267103225,9995.3387314022311,10432.707239942667,10427.266777933366,9536.2173305587348,10416.358882978717,9968.0914203287357,10405.414927719674,9957.1293902378184,10394.434792944829,10388.931120877685,9940.6183590486653,10377.896492445288,9929.5655060302743,10366.825384741518,10361.276113492031,{"$f":"OF193-OF194-OF195","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,{"$f":"QR193-QR194-QR195","v":9537.4033455319095},9974.0155365515548,9967.8175079015855,9518.8092427033898,9955.3907240504777,9506.36193500843,9942.9228586148693,9936.6734778793943,8602.0137757835473,9924.1437352807643,9475.0633392963227,9911.5725707273086,9462.4714124425464,9898.9598472825837,9892.6378580596174,9443.5054275574566,9879.9625385314866,9430.8091737085961,9867.2453157871641,9860.8709474369807,8968.8860512992178,9848.0906099863787,9398.884606082247,9835.2680221418523,9386.0408406913957,9822.4030442282346,9815.9546152208077,9366.6955361086038,9803.0257893021135,9353.7453571827682,9790.0542221029064,9783.5523663857184,8448.6397723252012,9770.5164221861032,9321.1822982038902,9757.4373825846869,9308.0816575052213,9744.315105112797,9737.7377075252207,9288.3494468307745,9724.5503050881525,9275.1402643264191,9711.3193065449614,9704.6874137134291,8369.644567771702,9691.3907506298237,9241.925944167966,9678.0501302363773,9228.5632906553237,9664.6654072150504,9657.9564616757234,9208.4364357673876,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD193-TD194-TD195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP193-VP194-VP195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB193-YB194-YB195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN193-AAN194-AAN195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends",null,null,null,null,"EUR",null,{"$f":"K196+K197-K198","v":0},{"$f":"L196+L197-L198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX196+BX197-BX198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ196+EJ197-EJ198","v":0},0,0,0,0,0,0,0,0,0,0,0,3278.0239834487656,3150.446213362733,3275.8952582743696,3274.8282581399271,2894.2166386251574,3272.6889682481515,3145.1023869507681,3270.5426060986219,3142.9524799096453,3268.3891483112293,3267.309751225921,3139.7142857142853,3265.1456059748834,3137.5465662014158,3262.9743062969974,3261.8859661598681,2881.2529713976601,3259.7038904702586,3132.0958632612119,3257.5146010777371,3129.9029580792667,3255.318074134595,3254.2170891075821,3126.5999999999995,3252.0096609515231,3124.3889260968726,3249.7949352800806,3248.6848283402087,2868.0300308256128,3246.4591111368054,3118.8292090978639,3244.2260359564334,3116.5924458122799,3241.9855784744304,3240.8625737468774,3113.2234285714276,3238.6109970276957,3110.9681331902375,3236.351976842825,3235.219667764155,2981.0569171564102,3232.9494362166843,3105.2972218512496,3230.6716995327042,3103.0157232999536,3228.3864329010603,3227.240968078956,3099.5793257142832,3224.9443598253929,3097.2789244254709,3222.6401592368256,3221.4852039765801,{"$f":"GV196+GV197-GV198","v":2840.785484070967},3219.1695677981597,3091.4945948597033,3216.8462763805019,3089.1674663373806,3214.5153044162234,3213.3469302976791,3085.6623407999978,3211.0043898790436,3083.3159314854083,3208.6541052787034,3207.4760509132548,2826.7531937523863,3205.1141020112645,3077.4159153283254,3202.744344765254,3075.0422442355557,3200.3667533616917,3199.1750117607744,3071.4670161874255,3196.7856205337666,3069.0736786865436,3194.3883302414197,3193.1867147886614,2812.4402576274333,3190.7775269086333,3063.0556622063204,3188.3603745177015,3060.6345176916966,3185.9352312860674,3184.7196548531319,3056.9877850826024,3182.282475801585,3054.546580831704,3179.8372397033909,3178.6115919415779,2924.3553484942659,3176.154220303948,3048.4082040218746,3173.6887248651965,3045.9386366169583,3171.2150787689307,3169.9751908073376,3042.218969355682,3167.4892681747579,3039.7289410197654,3164.9951273546003,3163.7449666375514,2782.9498840355809,3161.2384475671697,3033.4677966737399,3158.7236422196447,3030.9488379207241,3156.2005232014526,3154.9358374806261,3027.1547773142247,3152.4001963953961,3024.6149484115895,3149.8561727588358,3148.5810088274457,2767.7608817162918,3146.024359375655,3018.2285811786423,3143.4592579211794,{"$f":"JH196+JH197-JH198","v":3015.6592432505677},3140.8856765226228,3139.5956970873813,3011.789301431937,3137.0093431804462,3009.1986759512492,3134.4144390711554,3133.1137718611371,2752.2680993506174,3130.5059894203114,3002.6845813736445,3127.8895859367458,3000.0638566870075,3125.2645329102188,3123.9487538862722,2996.1165160320033,3121.3106729011979,2993.4740780417023,3118.663870709719,3117.337190155502,2862.9797470519143,3114.6772520658596,2986.8297015725448,3112.0085205126225,2984.1565623921751,3109.3309664255657,3107.9888718211387,2980.1302749240722,3105.2980292163638,2977.4349881739645,3102.5982909810555,3101.2450768157541,2720.3467705643816,3098.5319399643186,2970.6577241754239,3095.8098337800175,2967.9311222114466,3093.078728611219,3091.7097921147042,2963.8243089939815,3088.9651326578332,2961.0751165088723,3086.21139965782,3084.8311212092112,2703.9057059756688,3082.0637216207479,2954.162307230361,3079.2871733127604,2951.3811732271042,3076.5014460405864,3075.1051308141405,2947.19222374529,3072.3055781681333,2944.3880474104781,3069.496770508119,3068.0888864905382,2687.1358200951818,3065.2661389103059,2937.336981946396,3062.434059636159,2934.5002252630748,3059.5926178185409,3058.1683762875664,8549.0442820480184,{"$f":"LT196+LT197-LT198","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,{"$f":"OF196+OF197-OF198","v":9027.3176771699091},10350.150060638289,9901.7732487353078,10338.987226274066,9890.591978042572,10327.787488803722,10322.17374329524,9873.7507262296367,10310.918422294191,9862.4768161508782,10299.625892436346,10293.96563576187,8959.8960307133057,10282.617061851051,9834.1287137100117,10271.230970799545,9822.7238176034207,10259.807238579795,10254.08121816114,9805.5457407542272,10242.600790740073,9794.0463524738916,10231.082410285071,10225.308948477104,8891.1259513275691,10213.73340308807,9765.1312879842098,10202.119590215534,9753.4982939554884,10190.467383351388,10184.626842524362,9735.9766555693095,10172.916806554873,9724.2472795233698,10161.168058490772,10155.279127446645,9263.7804703541187,10143.47207114983,9694.7539137438926,10131.625982019843,9682.8882598345954,10119.740731018413,10113.783379374847,9665.0161886806927,10101.839142685967,9653.0522251138354,10089.855419660586,10083.848709995576,8749.4320797611999,10071.805512572826,9622.9689920187684,10059.722501660239,9610.866025031286,10047.599545638781,10041.523046962342,9592.6365124543063,10029.339925539687,9580.4332696161091,10017.116528053795,10010.989684195487,8676.4527213564215,9998.70562282428,9549.7483718591429,9986.3809516934398,{"$f":"QR196+QR197-QR198","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,{"$f":"TD196+TD197-TD198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP196+VP197-VP198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB196+YB197-YB198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN196+AAN197-AAN198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity IRR","%",{"$f":"IRR(K203:ABZ203,0.0001)","v":1.2802272748135612E-2},{"$f":"(1+F204)^months-1","v":0.16491974607847926},null,"%"]
[]
[null,null,null,"Debt Service",null,null,null,null,"EUR"]
[null,null,null,"PV of CFADS over Life","EUR"]
[]
[null,null,null,"CFADS for Loan Life",null,null,null,null,"EUR"]
[]
[null,null,null,"CFADS",null,null,null,null,null,null,{"$f":"K208","v":0},{"$f":"L208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Accumulated Default",null,null,null,null,null,null,{"$f":"K186","v":0},{"$f":"L186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Investment Account"]
[null,null,null,"Payments",null,null,null,{"$f":"SUM(K243:XFD243)","v":1260000},"EUR",null,{"$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,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash in Final Construction Period","Period",{"$f":"H6","v":18},{"$f":"LOOKUP(F247,246:246,244:244)","v":1343113.350939662}]
[]
[null,null,null,"Closing Balance","EUR",null,null,null,"EUR",null,{"$f":"SUM(K250:K252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW250:BW252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI250:EI252)","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,{"$f":"SUM(GU250:GU252)","v":704474.68640661903},719669.60474159825,736302.15217987192,752611.84018141695,769481.85497750563,786030.76733076735,803141.77654945722,820376.26657064585,837292.3512442878,854773.24995326321,871937.56685887801,889668.53491697344,907527.57196297159,924187.22599781351,942295.34827173676,960091.53092128423,978459.0414555521,996516.53252073401,1015147.2859189054,1033912.7686957626,1052371.1784292746,1071405.8188543424,1090135.3791129503,1109443.1777749625,1128890.7189278905,1147150.6374675878,1166870.8721868184,1186291.103417095,1206294.6875197901,1226000.3666555807,1246291.512808169,1266729.6838769945,1286873.1689708976,1307605.3640378257,1328045.051120071,1349075.6423801894,1370258.7361959305,1390709.8624561315,1412194.7569235999,1433392.7196874223,1455187.2044252802,1476697.0513394652,1498805.7311860062,1521074.9013728302,1543062.951258912,1565653.3777895106,1587965.0647569767,1610881.5268322837,1633964.46566561,1655886.7151879305,1679296.4147105617,1702433.4465780589,1726181.3706704678,1749659.1341839947,1773750.3156660344,1798016.6811192755,1822016.7293068406,1846634.0673935555,1870987.6902128358,1895961.2243043422,1921116.484020734,1945126.4168354739,1970639.2764486372,1995895.060446118,{"$f":"SUM(JG250:JG252)","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,{"$f":"SUM(LS250:LS252)","v":4118791.4300371981},4160192.429579651,4201454.2822279371,4243461.5423069224,4285776.9588699881,4327517.221058391,4370449.2325280886,4413253.469966461,4456814.5724195288,4500252.5742933452,4544452.1494489964,4588976.1673671175,4633384.238513899,4678561.090043677,4723626.8451275947,4769466.2670534924,4815642.3153953645,4860829.0913843308,4907676.0110780858,4954424.2430842165,5001958.6431334037,5049399.4639315652,5097631.599266897,5146218.1401865212,5194718.9203747157,5244018.8918678137,5293238.4043952711,5343262.4494920587,5393654.2166807018,5443088.0388549408,5494213.5654619578,5545272.2002385687,5597149.0357973957,5648964.5634920746,5701603.917537461,5754630.431199545,5807604.1821870347,5861410.3683797214,5915169.5871831086,5969767.0796544617,6024766.286698617,6078841.7944655064,6134643.5075463559,6190413.0867239498,6247035.8835729817,6303632.6503395513,6361088.7840757584,6418967.8828441165,6476830.2911237432,6535561.4755534427,6594282.3043011595,6653878.2912049619,6713913.1519839019,6773504.549650698,6834420.3689922765,6895342.0751406234,6957155.3029545164,7018981.0900758561,7081705.1210800018,7144891.2836960424,7208100.2142289737,7272217.6733188713,7336364.8253265647,7401427.4824909642,{"$f":"SUM(OE250:OE252)","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,{"$f":"SUM(QQ250:QQ252)","v":12821652.879692458},12926781.353785159,13033130.21915718,13140265.764143474,13247751.043550588,13356474.25454925,13465559.01619445,13575893.613718187,13687044.554893203,13797689.515599696,13910481.513191959,14023665.344420362,14138129.520204699,14252997.975687968,14369159.314546553,14486180.365371529,14603624.72725307,14722381.145703066,14841573.79220546,14962091.508539462,15083501.363173995,15204924.396865327,15328131.897323957,15451808.757973185,15576844.06751997,15702362.343201792,15829252.775128944,15957082.78269819,16085416.560209762,16215143.452822821,16345388.236138867,16477040.360558284,16609667.50770836,16741948.53607475,16876537.654433362,17011680.859838065,17148267.872460254,17285423.845709335,17424038.610610124,17563680.232251853,17703913.555440795,17845628.580691613,17987950.743846912,18131770.160470229,18276655.182310723,18421285.342971627,18568315.531379364,18715992.429808795,18865206.448760569,19015083.4371197,19166513.926571328,19319066.688088387,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,{"$f":"SUM(TC250:TC252)","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,{"$f":"SUM(VO250:VO252)","v":19472307.277623173},19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,{"$f":"SUM(YA250:YA252)","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,{"$f":"SUM(AAM250:AAM252)","v":19472307.277623173},19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173]
[null," ",null,"Cash accumulated in final period","EUR",{"$f":"H7","v":360},{"$f":"LOOKUP(F256,8:8,253:253)","v":19472307.277623173}]
[]
[null,null,"MIRR",null,"% p.a.",null,{"$f":"MIRR(K72:IZ72,F251,F251)","v":5.4697816347435424E-3}]
[null,null,null,"NPV of cashflow at the risk free rate","EUR",{"$f":"G267","v":2.8708987190766422E-3}]
[null,null,null,"Annualised premium earned","% p.p.",null,{"$f":"PMT(F268,F256,-G270)","v":-2.1760118040820499E-3}]
[]
[null,null,null,"Fees from Debt Schedule",null,null,null,null,null,null,{"$f":"K175","v":0},{"$f":"L175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20974.661596712278,0,0,0,0,0,{"$f":"EJ175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Fees --> Uses of Funds",null,null,null,null,null,null,7072.9279757250106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Paste Block",null,null,null,null,null,null,{"$f":"SUM(K286:K289)","v":7072.9279757250106},{"$f":"SUM(L286:L289)","v":210.86114124780391},403.42343762446473,596.49923345813011,790.08989808068509,984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX286:BX289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ286:EJ289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV286:GV289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH286:JH289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT286:LT289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF286:OF289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR286:QR289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD286:TD289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP286:VP289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB286:YB289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN286:AAN289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Difference",null,null,null,{"$f":"SUM(K292:XFD292)","v":40858.351304359981},null,null,{"$f":"K283-K290","v":-7072.9279757250106},{"$f":"L283-L290","v":-210.86114124780391},-403.42343762446473,-596.49923345813011,-790.08989808068509,-984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX283-BX290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20974.661596712278,242.5990975900221,429.91269518359553,617.72579570408504,806.03973115929602,994.85583710905428,{"$f":"EJ283-EJ290","v":1184.1754526746784},1373.9999205484776,1564.3305870032734,1755.1688019019491,1946.5159187070208,2138.3732944902395,2330.7422899422136,2523.6242693820595,2717.0206007670786,2910.9326557024574,3105.3618094509975,3300.3094409428668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV283-GV290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH283-JH290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT283-LT290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF283-OF290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR283-QR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD283-TD290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP283-VP290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB283-YB290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN283-AAN290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"UDF"]
[null,null,"Construction Switch",null,null,null,null,null,null,null,{"$f":"K6","v":0},{"$f":"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,{"$f":"BX6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,{"$f":"EJ6","v":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,{"$f":"GV6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"LT6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"QR6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"VP6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"AAN6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Financial Close Switch",null,null,null,null,null,null,null,{"$f":"K174","v":0},{"$f":"L174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,{"$f":"EJ174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital Expenditures",null,null,null,null,null,null,null,{"$f":"K146","v":0},{"$f":"L146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,70000,70000,70000,70000,70000,{"$f":"EJ146","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,{"$f":"GV146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Periodic Interest Rate",null,null,null,null,null,null,null,{"$f":"K169","v":3.3333333333333335E-3},{"$f":"L169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BX169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EJ169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GV169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JH169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LT169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OF169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QR169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TD169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VP169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YB169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAN169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,"Debt to Capital",null,null,null,null,null,null,null,{"$f":"F153","v":0.8}]
[null,null,"Up-Front Fee",null,null,null,null,null,null,null,{"$f":"'Project 11 - Wind  4'!F175","v":0.02}]
[]
[null,null,"IDC from UDF",null,null,null,{"$f":"InputC!F86","v":true},{"$f":"circ_method","v":3},null,null,{"$f":"IF($G$302,idc_calc(K295:ABZ295,K296:ABZ296,K297:ABZ297,K298:ABZ298,K299,K300))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20974.661596258284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fees from UDF",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,242.5990975900221,429.91269518359553,617.72579570408504,806.03973115929602,994.85583710905428,1184.1754526746784,1373.9999205484776,1564.3305870032734,1755.1688019019491,1946.5159187070208,2138.3732944902395,2330.7422899422136,2523.6242693820595,2717.0206007670786,2910.9326557024574,3105.3618094509975,3300.3094409428668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Project 12 - BESS 4","index":21,"n_rows":303,"n_cols":754,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[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",{"$f":"INDEX(InputC!I57:AD57,E1)","v":0}]
[null,null,null,"Total Nominal O&M Cost",null,null,null,{"$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,{"$f":"AAN66*AAN51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre tax IRR","%",{"$f":"IRR(K72:ABZ72,0.001)","v":9.7389669158782777E-3},{"$f":"(1+F73)^(months/$F$5)-1","v":0.12333527728698201},null,"%"]
[null,null,null,"Adjusted Investment for Construction Funding"]
[]
[]
[null,null,null,"Gross Investment",null,null,null,null,"EUR",null,{"$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,{"$f":"AAO82","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.a.",null,{"$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,{"$f":"IF(AAL90,AAM86/AAL90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Weighting",null,null,null,{"$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$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT with Economic Depreciation",null,null,null,{"$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,{"$f":"AAN70-AAN101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Debt Sizing"]
[null,null,"Debt Flags"]
[null,null,null,"Month Number",null,null,null,null,"Month",null,{"$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,{"$f":"MONTH(AAM4)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,"Add: Adjustment for Period Pre-COD","Date",{"$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$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Target Debt Service over Debt Repayment",null,null,null,{"$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,"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,{"$f":"AAL126*(1+AAM125*AAM110)","v":1.5515715061352318},1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318]
[]
[]
[null,null,null,"Debt to Capital Applied","%",null,{"$f":"F133","v":0.8}]
[null,null,null,"DSCR Applied in Repayment","x",null,{"$f":"G140","v":1.4}]
[null,null,"Circular Method",null,"Code",{"$f":"InputC!F83","v":3}]
[null,null,null,"Capital Expenditures",null,null,null,{"$f":"SUM(K146:XFD146)","v":600000},"EUR",null,{"$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,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Sources",null,null,null,{"$f":"SUM(K155:XFD155)","v":615665.97857291845},"EUR",null,{"$f":"SUM(K153:K154)","v":0},{"$f":"SUM(L153:L154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX153:BX154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ153:EJ154)","v":0},0,0,0,0,84850.655646013285,75226.268415056038,75426.871797496191,75628.010122289503,75829.684815948945,76031.897308791478,76234.649034948248,76437.941432374777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV153:GV154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH153:JH154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT153:LT154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF153:OF154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR153:QR154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD153:TD154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP153:VP154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB153:YB154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN153:AAN154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS over Debt Repayment",null,null,null,null,"EUR",null,{"$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",{"$f":"G141","v":1.4},null,null,"EUR",null,{"$f":"K160/$F$161","v":0},{"$f":"L160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5018.6673033541638,5229.6357584648158,5225.61411684414,4577.1094842775292,5217.5603305829236,4998.8083472465187,5209.4924965148721,4990.8400883690001,5201.4105619543207,5197.3642904783264,4978.8610963214542,5189.2611060190302,4970.8572885701333,5181.1436886033935,5177.0796258915452,4530.4502033944036,5168.9407590743958,4950.7850354616612,5160.7875257589776,4942.7309003485661,5152.61987222465,5148.5306210399931,4930.6224934583743,5140.3412360692164,4922.5320073008861,5132.1372958132115,5128.0298504807824,4483.2689686316417,5119.8039753656658,4902.2416440926736,5111.5634087992976,4894.099696545888,5103.3080960053112,5099.1748926066857,4881.858958709674,5090.8973573760304,4873.6798421758458,5082.6049381967732,5078.4531298203337,4648.468604723751,5070.1382807832442,4853.1664611351216,5061.8084089548174,4844.9347268832616,5053.4634584817786,5049.2853112497478,4832.5586846509987,5040.9176376875575,4824.2889473811347,5032.5347450518793,5028.3375739350868,{"$f":"GV160/$F$161","v":4387.2937569052092},5019.931746710412,4803.5475442437564,5011.510558839127,4795.2240101787447,5003.0739533694632,4998.8498511871867,4782.7096316039288,4990.390012130073,4774.3472440790829,4981.9146122835191,4977.671059070668,4338.4757610233646,4969.1722099763592,4753.3727161140678,4960.6576557343496,4744.9553295124979,4952.1273382723484,4947.8562501346187,4732.2995229793096,4939.3021785436486,4723.8424157361687,4930.7321977240517,4926.4412230058924,4289.0877641273,4917.8472681531448,4702.6295597715516,4909.2372568725359,4694.1162275004317,4900.6111299487948,4896.2920045632973,4681.3158405274798,4887.6415927244816,4672.7619033575593,4878.9749163598317,4874.6354602714982,4449.5087432168029,4865.9442747586354,4651.3054137667696,4857.2366746227717,4642.6940014734209,4848.5125994827349,4844.1443648633021,4629.7458194935462,4835.3954635721193,4621.0929006263659,4826.6299354623816,4822.2409172733023,4188.5510819860838,4813.4503343635315,4599.3873672743393,4804.6429715820159,4590.6756985600987,4795.8187673583079,4791.4003304100579,4577.5764436757909,4782.5507481396635,4568.8223489457259,4773.6841696222464,4769.244487317831,4137.3764276412203,4760.3522976005779,4546.8622550939745,4751.4429555678262,{"$f":"JH160/$F$161","v":4538.0481106713469},4742.5163984360161,4738.0466445321917,4524.7944403852835,4729.0941465850119,4515.9369323817573,4720.1242756835481,4715.6328055385311,4085.5798240182608,4706.6367560739891,4493.7166525515313,4697.6231745109599,4484.7977693845305,4688.5919968284561,4684.069789378811,4471.3862753047224,4675.0120970211583,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN160/$F$161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"K164+K165-K166","v":0},{"$f":"L164+L165-L166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX164+BX165-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,{"$f":"EJ164+EJ165-EJ166","v":0},0,0,0,0,67880.524516810634,128061.53924885546,188403.03668685243,248905.44478468405,309569.19263744319,370394.71048447641,431382.429712435,492532.78285833483,489155.8914978418,485556.77537770313,481949.68384545133,478979.07330732531,475358.10988776683,471943.82857347955,468307.48217220959,464877.66702441464,461225.84868587501,457565.90389101626,454112.26247433154,450436.70890989364,446967.30731768982,443276.05465347873,439576.5618764321,436511.36687929247,432797.46400981571,429289.33718772011,425559.51411925355,422035.31493263581,418289.47944351996,414535.24708729167,410986.40875079093,407216.02221055765,403650.87694395863,399864.24257129192,396069.09352938214,392906.05487251509,389095.93774672446,385490.68256178754,381664.0880948609,378042.20202529785,374199.03460271022,370347.18982544588,366699.82149948768,362831.25688044325,359167.0145612022,355281.63300487609,351387.451985072,347910.27488696517,343999.83752247179,340293.33718641155,336365.83990141144,332642.12464086624,328697.46826452069,324743.84118081932,320993.76196677104,317022.82353563939,313255.27733337705,309266.9268461031,305269.47902832169,{"$f":"GV164+GV165-GV166","v":301899.75020151091},297886.1509554722,294075.55724774668,290044.29854640004,286215.8888647093,282166.86787422223,278108.57424928242,274252.89319850941,270176.67949704104,266302.92118461878,262208.68297628401,258105.04086046762,254626.91523564581,250506.49940978826,246588.1483583735,242449.45119716704,238512.66070497845,234355.57556905603,230188.90457081827,226223.90139640836,222038.67888918606,218054.96540308051,213851.08309003338,209637.47881066095,206047.18264256918,201816.15931655793,197786.25028784157,193536.30053192851,189487.30530620119,185218.31852727308,180939.42091780069,176861.23648033253,172563.13234254249,168465.58088032674,164148.15790023466,159820.68296629726,155903.90983296811,151557.64525765271,147411.53199474479,143045.66709343783,138879.79198227587,134494.21202273405,130098.38169794653,125902.29715077947,121486.57601104329,117270.43836378706,112834.70988953731,108388.58467189579,104561.32887214936,100096.41630069299,95830.683654420965,91345.476295020359,87059.285517443655,82553.664368476821,78037.442919295019,73719.991285350217,69183.173841495052,64844.962072020979,60287.427775972137,55719.141381240879,51767.49542487046,47179.701445352781,42790.104861743312,38181.295589047964,{"$f":"JH164+JH165-JH166","v":33770.518463673441},29140.570460116338,24499.659050451199,20056.530140234085,15394.291094116521,10929.668465381819,6245.9764179162103,1551.163533770733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT164+LT165-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,{"$f":"OF164+OF165-OF166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR164+QR165-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,{"$f":"TD164+TD165-TD166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP164+VP165-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,{"$f":"YB164+YB165-YB166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN164+AAN165-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,"Interest Cost",null,null,null,{"$f":"SUM(K170:XFD170)","v":112693.27853211614},"EUR",null,{"$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,{"$f":"EJ169*EJ164","v":0},0,0,0,0,0,226.26841505603545,426.87179749618491,628.0101222895081,829.68481594894683,1031.8973087914774,1234.6490349482549,1437.9414323747835,1641.7759428611162,1630.5196383261396,1618.5225845923439,1606.4989461515045,1596.5969110244178,1584.5270329592229,1573.146095244932,1561.0249405740321,1549.5922234147156,1537.4194956195834,1525.2196796367209,1513.7075415811053,1501.4556963663122,1489.8910243922994,1477.5868488449291,1465.2552062547738,1455.0378895976417,1442.6582133660525,1430.9644572924005,1418.5317137308452,1406.7843831087862,1394.2982648117334,1381.784156957639,1369.9546958359699,1357.386740701859,1345.5029231465289,1332.8808085709732,1320.2303117646072,1309.6868495750505,1296.9864591557482,1284.9689418726252,1272.2136269828698,1260.1406734176596,1247.3301153423674,1234.4906327514864,1222.3327383316257,1209.4375229348109,1197.2233818706741,1184.2721100162537,1171.2915066169066,1159.7009162898839,1146.6661250749059,1134.3111239547052,1121.2194663380383,1108.807082136221,1095.6582275484025,1082.4794706027312,1069.9792065559036,1056.742745118798,1044.1842577779234,1030.8897561536771,{"$f":"GV169*GV164","v":1017.5649300944057},1006.3325006717031,992.95383651824068,980.25185749248897,966.81432848800023,954.05296288236434,940.55622624740749,927.02858083094145,914.17631066169804,900.58893165680354,887.67640394872933,874.02894325428008,860.35013620155883,848.75638411881937,835.02166469929421,821.96049452791169,808.1648373238902,795.04220234992817,781.18525189685352,767.29634856939424,754.07967132136127,740.12892963062029,726.84988467693506,712.83694363344466,698.79159603553649,686.82394214189731,672.72053105519308,659.28750095947191,645.12100177309514,631.6243510206707,617.39439509091028,603.13140305933564,589.53745493444183,575.21044114180836,561.55193626775588,547.1605263341155,532.73560988765757,519.67969944322704,505.19215085884241,491.37177331581597,476.81889031145948,462.93263994091961,448.31404007578021,433.66127232648847,419.6743238359316,404.95525337014431,390.90146121262359,376.11569963179102,361.29528223965264,348.53776290716456,333.65472100231,319.43561218140326,304.4849209834012,290.1976183914789,275.1788812282561,260.12480973098343,245.73330428450075,230.6105794716502,216.14987357340328,200.9580925865738,185.73047127080295,172.55831808290154,157.26567148450928,142.63368287247772,{"$f":"JH169*JH164","v":127.27098529682655},112.56839487891148,97.135234867054464,81.665530168170662,66.85510046744696,51.31430364705507,36.432228217939397,20.819921393054035,5.1705451125691102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,"Up Front Fee","%",{"$f":"INDEX(InputC!I74:AD74,$E$1)","v":0.02},{"$f":"G133","v":492532.78285833477},{"$f":"SUM(K175:XFD175)","v":9850.6556571666952},null,null,{"$f":"K174*$F$175*$G$175","v":0},{"$f":"L174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,{"$f":"V174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ174*$F$175*$G$175","v":0},0,0,0,0,9850.6556571666952,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN174*$F$175*$G$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PV of Debt Service =Debt",null,{"$f":"NPV(H125,K179:IZ179)","v":444236.41537389305},null,null,"EUR"]
[null,null,null,"Add: Defaulted Debt",null,null,null,null,"EUR",null,{"$f":"K197","v":0},{"$f":"L197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Default at Maturity",null,{"$f":"_xlfn.XLOOKUP(H7,8:8,186:186,0,-1)","v":0},null,null,"EUR"]
[]
[null,null,null,"Cash Flow After Debt Service",null,null,null,null,"EUR",null,{"$f":"K193-K194-K195","v":0},{"$f":"L193-L194-L195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX193-BX194-BX195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ193-EJ194-EJ195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2007.4669213416646,2091.854303385926,2090.2456467376551,1830.8437937110111,2087.0241322331685,1999.5233388986071,2083.7969986059479,1996.3360353475991,2080.5642247817277,2078.9457161913297,1991.5444385285809,2075.7044424076121,1988.3429154280529,2072.457475441357,2070.831850356617,1812.1800813577611,2067.5763036297576,1980.3140141846643,2064.3150103035905,1977.0923601394261,2061.04794888986,2059.4122484159971,1972.2489973833499,2056.1364944276866,1969.0128029203543,2052.8549183252835,2051.2119401923128,1793.3075874526567,2047.9215901462658,1960.8966576370685,2044.625363519719,1957.6398786183554,2041.3232384021239,2039.6699570426745,1952.7435834838689,2036.3589429504118,1949.4719368703381,2033.0419752787093,2031.3812519281337,1859.3874418895002,2028.0553123132968,1941.2665844540488,2024.7233635819266,1937.9738907533037,2021.3853833927105,2019.7141244998993,1933.0234738603986,2016.3670550750221,1929.7155789524541,2013.0138980207512,2011.3350295740338,{"$f":"GV193-GV194-GV195","v":1754.9175027620831},2007.9726986841642,1921.4190176975026,2004.6042235356499,1918.0896040714979,2001.2295813477849,1999.5399404748741,1913.083852641571,1996.1560048520287,1909.7388976316324,1992.7658449134078,1991.0684236282668,1735.3903044093458,1987.6688839905437,1901.3490864456271,1984.2630622937395,1897.982131804999,1980.8509353089385,1979.1425000538475,1892.9198091917233,1975.7208714174585,1889.5369662944677,1972.2928790896203,1970.5764892023553,1715.6351056509202,1967.1389072612574,1881.0518239086205,1963.6949027490145,1877.6464910001723,1960.2444519795172,1958.516801825318,1872.5263362109918,1955.0566370897923,1869.1047613430228,1951.589966543932,1949.8541841085989,1779.8034972867208,1946.3777099034533,1860.5221655067071,1942.8946698491091,1857.0776005893676,1939.4050397930932,1937.657745945321,1851.8983277974176,1934.158185428847,1848.4371602505462,1930.6519741849525,1928.8963669093209,1675.4204327944326,1925.3801337454124,1839.7549469097357,1921.8571886328064,1836.2702794240395,1918.327506943323,1916.5601321640224,1831.0305774703156,1913.0202992558652,1827.5289395782902,1909.473667848898,1907.6977949271322,1654.9505710564881,1904.140919040231,1818.7449020375889,1900.5771822271299,{"$f":"JH193-JH194-JH195","v":1815.2192442685382},1897.0065593744057,1895.2186578128767,1809.9177761541132,1891.6376586340048,1806.3747729527022,1888.0497102734189,1886.2531222154121,4163.4776747422629,6589.2914585035842,6291.2033135721431,6576.6724443153435,6278.7168771383422,6564.0287955598378,6557.6977051303347,6259.940785426611,6545.0169358296216,6247.3923015075679,6532.3113066081642,6525.9491412087073,5937.4647037495488,6513.2060520339401,6215.9116184174163,6500.4378757442228,6203.2753170155938,6487.6445209430422,6481.2383729578005,6184.2734061422798,6468.4070783689458,6171.5736923836375,6455.5503754716847,6449.112467030528,5572.0923503647382,6436.2174782446718,6139.7125286075607,6423.296849475837,6126.9230677841533,6410.3504875249691,6403.8676273984947,6107.6903759113575,6390.8824902612632,6094.8361109308589,6377.8713856125214,6371.3560660248422,5496.848879628029,6358.3058332618548,6062.5861155360653,6345.2293967426267,6049.6401358326548,6332.1266614294382,6325.5654019410831,6030.171603211209,6312.4230395627956,6017.1594000820678,6299.2541394377131,6292.6597076925918,5420.6560395545748,6279.4508206107439,5984.5120573229688,6266.2151548756128,5971.4061329735378,6252.9526135739534,6246.311234213852,5951.6965999808417,{"$f":"LT193-LT194-LT195","v":6233.0081971580566},5938.5230049182264,6219.6780408668701,6213.0027623878032,5631.1023489811305,6199.6317433474733,5905.4696309336287,6186.2333594100965,5892.2002685358002,6172.8075117493281,6166.084258051269,5872.244473674421,6152.6170288001231,5858.9059646956694,6139.1220873461934,6132.3641933184244,5265.3392821872148,6118.8274960334238,5825.4377041399093,6105.2628360335129,5812.0013412996059,6091.6701125409099,6084.8631954018474,5791.7939191558553,6071.228186991817,5778.2869047138947,6057.5648617027637,6050.7225483871798,5186.1728523955135,6037.0165565491216,5744.394727320634,6023.2819923722636,5730.7877312696219,6009.518753088274,6002.6263480742618,5710.3232104313247,5988.8199027044893,5696.6440280208035,5974.9845238360085,5968.055951869299,5105.9720117632678,5954.1769777444788,5662.3187250980991,5940.2688096143656,5648.5373912839159,5926.3313426802015,5919.3515893184085,5627.8101922165442,5905.3699769313071,5613.9551069520467,5891.358802243034,5884.3420959238738,5308.915612228031,5870.2863789220683,5579.1872878073646,5856.2008339645854,5565.2278384550427,5842.0853541815504,5835.0163552381609,5544.2322713353815,5820.8557720715926,0,0,0,{"$f":"OF193-OF194-OF195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR193-QR194-QR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD193-TD194-TD195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP193-VP194-VP195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB193-YB194-YB195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN193-AAN194-AAN195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends",null,null,null,null,"EUR",null,{"$f":"K196+K197-K198","v":0},{"$f":"L196+L197-L198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX196+BX197-BX198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ196+EJ197-EJ198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2007.4669213416646,2091.854303385926,2090.2456467376551,1830.8437937110111,2087.0241322331685,1999.5233388986071,2083.7969986059479,1996.3360353475991,2080.5642247817277,2078.9457161913297,1991.5444385285809,2075.7044424076121,1988.3429154280529,2072.457475441357,2070.831850356617,1812.1800813577611,2067.5763036297576,1980.3140141846643,2064.3150103035905,1977.0923601394261,2061.04794888986,2059.4122484159971,1972.2489973833499,2056.1364944276866,1969.0128029203543,2052.8549183252835,2051.2119401923128,1793.3075874526567,2047.9215901462658,1960.8966576370685,2044.625363519719,1957.6398786183554,2041.3232384021239,2039.6699570426745,1952.7435834838689,2036.3589429504118,1949.4719368703381,2033.0419752787093,2031.3812519281337,1859.3874418895002,2028.0553123132968,1941.2665844540488,2024.7233635819266,1937.9738907533037,2021.3853833927105,2019.7141244998993,1933.0234738603986,2016.3670550750221,1929.7155789524541,2013.0138980207512,2011.3350295740338,{"$f":"GV196+GV197-GV198","v":1754.9175027620831},2007.9726986841642,1921.4190176975026,2004.6042235356499,1918.0896040714979,2001.2295813477849,1999.5399404748741,1913.083852641571,1996.1560048520287,1909.7388976316324,1992.7658449134078,1991.0684236282668,1735.3903044093458,1987.6688839905437,1901.3490864456271,1984.2630622937395,1897.982131804999,1980.8509353089385,1979.1425000538475,1892.9198091917233,1975.7208714174585,1889.5369662944677,1972.2928790896203,1970.5764892023553,1715.6351056509202,1967.1389072612574,1881.0518239086205,1963.6949027490145,1877.6464910001723,1960.2444519795172,1958.516801825318,1872.5263362109918,1955.0566370897923,1869.1047613430228,1951.589966543932,1949.8541841085989,1779.8034972867208,1946.3777099034533,1860.5221655067071,1942.8946698491091,1857.0776005893676,1939.4050397930932,1937.657745945321,1851.8983277974176,1934.158185428847,1848.4371602505462,1930.6519741849525,1928.8963669093209,1675.4204327944326,1925.3801337454124,1839.7549469097357,1921.8571886328064,1836.2702794240395,1918.327506943323,1916.5601321640224,1831.0305774703156,1913.0202992558652,1827.5289395782902,1909.473667848898,1907.6977949271322,1654.9505710564881,1904.140919040231,1818.7449020375889,1900.5771822271299,{"$f":"JH196+JH197-JH198","v":1815.2192442685382},1897.0065593744057,1895.2186578128767,1809.9177761541132,1891.6376586340048,1806.3747729527022,1888.0497102734189,1886.2531222154121,4163.4776747422629,6589.2914585035842,6291.2033135721431,6576.6724443153435,6278.7168771383422,6564.0287955598378,6557.6977051303347,6259.940785426611,6545.0169358296216,6247.3923015075679,6532.3113066081642,6525.9491412087073,5937.4647037495488,6513.2060520339401,6215.9116184174163,6500.4378757442228,6203.2753170155938,6487.6445209430422,6481.2383729578005,6184.2734061422798,6468.4070783689458,6171.5736923836375,6455.5503754716847,6449.112467030528,5572.0923503647382,6436.2174782446718,6139.7125286075607,6423.296849475837,6126.9230677841533,6410.3504875249691,6403.8676273984947,6107.6903759113575,6390.8824902612632,6094.8361109308589,6377.8713856125214,6371.3560660248422,5496.848879628029,6358.3058332618548,6062.5861155360653,6345.2293967426267,6049.6401358326548,6332.1266614294382,6325.5654019410831,6030.171603211209,6312.4230395627956,6017.1594000820678,6299.2541394377131,6292.6597076925918,5420.6560395545748,6279.4508206107439,5984.5120573229688,6266.2151548756128,5971.4061329735378,6252.9526135739534,6246.311234213852,5951.6965999808417,{"$f":"LT196+LT197-LT198","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,{"$f":"OF196+OF197-OF198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR196+QR197-QR198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD196+TD197-TD198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP196+VP197-VP198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB196+YB197-YB198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN196+AAN197-AAN198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity IRR","%",{"$f":"IRR(K203:ABZ203,0.0001)","v":1.796520680189273E-2},{"$f":"(1+F204)^months-1","v":0.2382125832683033},null,"%"]
[]
[null,null,null,"Debt Service",null,null,null,null,"EUR"]
[null,null,null,"PV of CFADS over Life","EUR"]
[]
[null,null,null,"CFADS for Loan Life",null,null,null,null,"EUR"]
[]
[null,null,null,"CFADS",null,null,null,null,null,null,{"$f":"K208","v":0},{"$f":"L208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Accumulated Default",null,null,null,null,null,null,{"$f":"K186","v":0},{"$f":"L186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Investment Account"]
[null,null,null,"Payments",null,null,null,{"$f":"SUM(K243:XFD243)","v":600000},"EUR",null,{"$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,{"$f":"AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash in Final Construction Period","Period",{"$f":"H6","v":8},{"$f":"LOOKUP(F247,246:246,244:244)","v":620855.07740419044}]
[]
[null,null,null,"Closing Balance","EUR",null,null,null,"EUR",null,{"$f":"SUM(K250:K252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW250:BW252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI250:EI252)","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,{"$f":"SUM(GU250:GU252)","v":461396.75811833021},472032.49714040541,483657.5104586698,495092.8015135841,506930.60871018912,518580.90275131393,530635.64854113257,542801.88135832234,554784.00440699304,567173.57348835329,579381.34429782757,591998.60049881809,604732.79476602131,616696.13351262687,629658.95784802327,642445.9074093512,655647.58756488038,668675.85518996767,682121.04549469065,695691.19853957626,709091.73143799196,722912.5754007505,736566.37643768149,750642.79708597006,764850.30016464088,778303.87480332202,792768.73666594585,807073.16654795827,821806.15757528343,836381.46327367472,851387.81025547918,866534.25677852798,881527.24741350766,896955.11034132738,912232.3931506701,927947.1591300607,943808.89545689162,959229.93130516144,975384.16185552476,991395.22351738089,1007850.5201442483,1024165.7146181465,1040927.9482684652,1057847.3132292735,1074631.297362155,1091866.6496629335,1108969.8329014287,1126527.3353244101,1144249.6850571497,1161257.4663982061,1179305.7449123836,1197230.1068599746,1215616.3914215921,1233882.1852180306,1252613.0692722623,1271520.1869748756,1290312.0870298415,1309573.9648039783,1328724.2136096237,1348347.7726037654,1368156.2292344966,1387272.9844854618,1407448.0834012982,1427520.7808784912,{"$f":"SUM(JG250:JG252)","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,{"$f":"SUM(LS250:LS252)","v":3248884.6494691055},3286758.4377809479,3324706.5924718985,3363305.4780218513,3402273.6015626863,3441039.3339560521,3480751.1339290333,3520555.5236957078,3561028.330825903,3601601.2681948575,3642849.9513017419,3684493.6307150293,3726249.0367600014,3768691.4698781306,3811253.5373841221,3854510.3315800764,3898181.644369564,3941411.2457183502,3985915.3469383055,4030559.4823357691,4075918.2306227502,4121425.46476391,4167655.5611240449,4214329.0839460101,4261164.0893863402,4308734.6536629945,4356475.5648090309,4404960.7010662407,4453911.1901480556,4502473.8567275628,4552360.3172143884,4602439.9984602164,4653286.2913299073,4704335.2803025488,4756160.1647117026,4808482.8775505228,4861022.8564209854,4914353.0170997018,4967910.3825742034,5022267.6819549771,5077147.4367040908,5131699.5796289518,5187631.2090349291,5243815.6964765955,5300825.312867159,5358098.4126073057,5416207.0871223882,5474874.7003427371,5533822.1341101704,5593621.2147695553,5653711.2618271029,5714663.9275602084,5776203.1925820038,5837766.3599861786,5900490.4598076334,5963534.3284709631,6027469.1928316103,6091735.743725528,6156905.0419481257,6222701.9528111005,6288848.8735282337,6355916.6204185551,6355916.6204185551,6355916.6204185551,{"$f":"SUM(OE250:OE252)","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,{"$f":"SUM(QQ250:QQ252)","v":6355916.6204185551},6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,{"$f":"SUM(TC250:TC252)","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,{"$f":"SUM(VO250:VO252)","v":6355916.6204185551},6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,{"$f":"SUM(YA250:YA252)","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,{"$f":"SUM(AAM250:AAM252)","v":6355916.6204185551},6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551]
[null," ",null,"Cash accumulated in final period","EUR",{"$f":"H7","v":240},{"$f":"LOOKUP(F256,8:8,253:253)","v":6355916.6204185551}]
[]
[null,null,"MIRR",null,"% p.a.",null,{"$f":"MIRR(K72:IZ72,F251,F251)","v":8.5216875358027355E-3}]
[null,null,null,"NPV of cashflow at the risk free rate","EUR",{"$f":"G267","v":2.8708987190766422E-3}]
[null,null,null,"Annualised premium earned","% p.p.",null,{"$f":"PMT(F268,F256,-G270)","v":-1.8323584639862323E-3}]
[]
[null,null,null,"Fees from Debt Schedule",null,null,null,null,null,null,{"$f":"K175","v":0},{"$f":"L175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ175","v":0},0,0,0,0,9850.6556571666952,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Fees --> Uses of Funds",null,null,null,null,null,null,7072.9279757250106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Paste Block",null,null,null,null,null,null,{"$f":"SUM(K286:K289)","v":7072.9279757250106},{"$f":"SUM(L286:L289)","v":210.86114124780391},403.42343762446473,596.49923345813011,790.08989808068509,984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX286:BX289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ286:EJ289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV286:GV289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH286:JH289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT286:LT289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF286:OF289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR286:QR289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD286:TD289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP286:VP289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB286:YB289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN286:AAN289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Difference",null,null,null,{"$f":"SUM(K292:XFD292)","v":5607.9800934602254},null,null,{"$f":"K283-K290","v":-7072.9279757250106},{"$f":"L283-L290","v":-210.86114124780391},-403.42343762446473,-596.49923345813011,-790.08989808068509,-984.19680447556686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX283-BX290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ283-EJ290","v":0},0,0,0,0,9850.6556571666952,226.26841505603545,426.87179749618491,628.0101222895081,829.68481594894683,1031.8973087914774,1234.6490349482549,1437.9414323747835,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV283-GV290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH283-JH290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT283-LT290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF283-OF290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR283-QR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD283-TD290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP283-VP290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB283-YB290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN283-AAN290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"UDF"]
[null,null,"Construction Switch",null,null,null,null,null,null,null,{"$f":"K6","v":0},{"$f":"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,{"$f":"BX6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ6","v":0},0,0,0,0,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"LT6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"QR6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"VP6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,{"$f":"AAN6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Financial Close Switch",null,null,null,null,null,null,null,{"$f":"K174","v":0},{"$f":"L174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ174","v":0},0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital Expenditures",null,null,null,null,null,null,null,{"$f":"K146","v":0},{"$f":"L146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ146","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,{"$f":"GV146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Periodic Interest Rate",null,null,null,null,null,null,null,{"$f":"K169","v":3.3333333333333335E-3},{"$f":"L169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BX169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EJ169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GV169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JH169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LT169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OF169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QR169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TD169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VP169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YB169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAN169","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,"Debt to Capital",null,null,null,null,null,null,null,{"$f":"F153","v":0.8}]
[null,null,"Up-Front Fee",null,null,null,null,null,null,null,{"$f":"'Project 12 - BESS 4'!F175","v":0.02}]
[]
[null,null,"IDC from UDF",null,null,null,{"$f":"InputC!F86","v":true},{"$f":"circ_method","v":3},null,null,{"$f":"IF($G$302,idc_calc(K295:ABZ295,K296:ABZ296,K297:ABZ297,K298:ABZ298,K299,K300))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9850.6556460132906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fees from UDF",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,226.26841505603545,426.87179749618491,628.0101222895081,829.68481594894683,1031.8973087914774,1234.6490349482549,1437.9414323747835,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

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