{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["Contents","Key","InputC","InputS","Calculations","Cash Flow and Debt Service","MRA","Audit","Value Chart","Summary"],"not_rendered":{"charts":4,"images":0,"macros":1,"external_links":0,"defined_names":4145,"comments":4,"pivot_tables":0},"unopened":[{"sheet":"Cash Flow and Debt Service","index":5,"reason":"not_a_worksheet"},{"sheet":"Value Chart","index":8,"reason":"not_a_worksheet"}],"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":58,"n_cols":13,"rows_kept":58,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"Contents",null,null," Colour Codes ",null,null,null,null," File Name: ",null,{"$f":"IFERROR(File_name(),\"\")","v":""}]
[null,null,null,null,null,null," Colour of Input Cells ",null,1234567890]
[null,null,"Key",null,null,null,null,null,null,null," Last Save Date ",null,{"$f":"IFERROR(lastsaved(),\"\")","v":""}]
[null,null,null,null,null,null," Section Titles ",null,"TITLE ROW"]
[null,null,"InputC",null,null,null,"Column Letter of Title",null,"B",null," Last Save By",null,{"$f":"IFERROR(last_save_by(),\"\")","v":""}]
[null,null,null,"Model setup"]
[null,null,null,"Technical Assumptions",null,null," Colour for Sum Column ",null,1000000000]
[null,null,null,"Capital Expenditure and Operating Cost",null,null," Column Letter for Sum ",null,"A"]
[null,null,null,"Working capital, Depreciation and Tax"]
[null,null,null,"Financing",null,null," True or 1 Colour ",null,true]
[null,null,null,"Valuation Assumptions",null,null," False or 0 Colour ",null,false]
[]
[null,null,"InputS",null,null,null," Links from Other Sheets ",null,999999999]
[null,null,null,"S-Curve",null,null,"Start Column for Link Colour",null,"E"]
[null,null,null,"Margin"]
[null,null,null,"Inflation Rate",null,null,"This menu is created from the Green Button in Generic Macros"]
[]
[null,null,"Calculations"]
[null,null,null,"Energy output"]
[null,null,null,"Macro Ecoomic"]
[null,null,null,"Operating Cash Flow"]
[null,null,null,"Working Capital and Free Cash Flow"]
[null,null,null,"Valuation and Proof of Growth Rate =IRR"]
[null,null,null,"Project Value"]
[null,null,null,"Operating Taxes and Project Return After Tax"]
[null,null,null,"Debt Sizing/Structuring"]
[null,null,null,"Sources and Uses -- Cash Flow Pre-COD"]
[null,null,null,"Income Tax"]
[null,null,null,"Cash Flow Waterfall and CFADS"]
[null,null,null,"Equity Cash Flow, Equity IRR and DSCR"]
[null,null,null,"Circular Reference Copy and Paste Block"]
[null,null,null,"Financial Statements"]
[]
[null,null,"Cash Flow and Debt Service"]
[]
[null,null,"Audit"]
[]
[null,null,"Value Chart"]
[]
[null,null,"Summary"]
[]
[null,null,"Checks"]
[null,null,null,"Checks"]
[]
[null,null,"Timing"]
[null,null,null,"Model timeline"]
[null,null,null,"Milestones and durations"]
[null,null,null,"Indexation"]
[null,null,null,"Major maintenance costs"]
[null,null,null,"Debt financing flags"]
[]
[null,null,"Template"]
[null,null,null,"Heading"]
[]
[null,null,"CHANGE LOG"]
[null,null,null,"Tab"]

{"sheet":"Key","index":1,"n_rows":21,"n_cols":17,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
["          "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,100,null,"Hardcoded inputs",null,null,null,null,"Generic Macros: CNTL, ALT, C"]
[]
[]
[null,100,null,"Calculated inputs"]
[]
[]
[null,100,null,"Call-ups from other sheets",null,null,null,null,"Generic Macros: CNTL, ALT, C"]
[]
[]
[null,100,null,"Calculations which result in positive number"]
[]
[]
[null,-100,null,"Calculations which result in negative number",null,null,null,null,"Generic Macros: Shift, CNTL, W; Shift, CNTL, Q"]
[]
[]
[null,100,null,"Subtotal"]
[]
[null,100,null,"Grand total"]

{"sheet":"InputC","index":2,"n_rows":202,"n_cols":23,"rows_kept":202,"cut":false,"hidden":false,"merged":[]}
[{"$f":"InputC!$G$182","v":0},"          ",null,null,null,null,"Project IRR",{"$f":"Calculations!H139","v":8.0559399724006692E-2}]
["Inputs(Static)"]
[{"$f":"\"Scenario in use: \" & $F$4","v":"Scenario in use: "},null,null,null,2,null,null,null,null,null,null,"Scenarios"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SEQUENCE(,13)","v":1},2,3,4,5,6,7,8,9,10,11,12,13]
[null,null,null,null,null,{"$f":"INDEX(K6:XFD6,E3)","v":"Annual"},null,null,null,null,"Base","Annual","Monthly","Short-Constr","Long Life","Low CF","High O&M","Spare 3","Spare 4","Spare 5","Spare 6","Spare 7","Spare 8"]
[]
[null,"Model setup"]
[]
[null,null,"Model timeline"]
[null,null,null,"Financial Close",null,"date",{"$f":"INDEX(K11:XFD11,$E$3)","v":"2019-01-01"},null,null,null,"2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01"]
[null,null,null,"Months in Period - Construction",null,"months",{"$f":"INDEX(K12:XFD12,$E$3)","v":12},null,null,null,1,12,1,1,1,1,12,12,12,12,12,12,12]
[null,null,null,"Months in Period - Operation",null,"months",{"$f":"INDEX(K13:XFD13,$E$3)","v":12},null,null,null,6,12,1,12,12,12,12,12,12,12,12,12,12]
[null,null,null,"Periods in Year - Construction",null,"Periods",{"$f":"INDEX(K14:XFD14,$E$3)","v":1},null,null,null,{"$f":"Months_in_year/K12","v":12},1,12,12,12,12,1,1,1,1,1,1,1]
[null,null,null,"Periods in Year - Operation",null,"Periods",{"$f":"INDEX(K15:XFD15,$E$3)","v":1},null,null,null,{"$f":"Months_in_year/K13","v":2},1,12,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"Construction"]
[null,null,null,"Construction start",null,"date",{"$f":"INDEX(K18:XFD18,$E$3)","v":"2019-01-01"},null,null,null,{"$f":"K11","v":"2019-01-01"},"2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01"]
[null,null,null,"Construction duration",null,"months",{"$f":"INDEX(K19:XFD19,$E$3)","v":24},null,null,null,24,24,24,12,24,24,24,24,24,24,24,24,24]
[null,null,null,"Construction end",null,"date",{"$f":"INDEX(K20:XFD20,$E$3)","v":"2020-12-31"},null,null,null,{"$f":"EOMONTH(K18,K19-1)","v":"2020-12-31"},{"$f":"EOMONTH(L18,L19-1)","v":"2020-12-31"},"2020-12-31","2019-12-31","2020-12-31","2020-12-31","2020-12-31","2020-12-31","2020-12-31","2020-12-31","2020-12-31","2020-12-31","2020-12-31"]
[null,null,null,"Total Construction Periods",null,"Periods",{"$f":"INDEX(K21:XFD21,$E$3)","v":2},null,null,null,{"$f":"K19/12 * K14","v":24},{"$f":"L19/12 * L14","v":2},24,12,24,24,2,2,2,2,2,2,2]
[]
[null,null,"Operations"]
[null,null,null,"Operations start",null,"date",{"$f":"INDEX(K24:XFD24,$E$3)","v":"2021-01-01"},null,null,null,{"$f":"K20+1","v":"2021-01-01"},{"$f":"L20+1","v":"2021-01-01"},"2021-01-01","2020-01-01","2021-01-01","2021-01-01","2021-01-01","2021-01-01","2021-01-01","2021-01-01","2021-01-01","2021-01-01","2021-01-01"]
[null,null,null,"Operations duration",null,"years",{"$f":"INDEX(K25:XFD25,$E$3)","v":30},null,null,null,30,30,30,30,50,30,30,30,30,30,30,30,30]
[null,null,null,"Operations end",null,"date",{"$f":"INDEX(K26:XFD26,$E$3)","v":"2050-12-31"},null,null,null,{"$f":"EOMONTH(K24,K25*Months_in_year-1)","v":"2050-12-31"},"2050-12-31","2050-12-31","2049-12-31","2070-12-31","2050-12-31","2050-12-31","2050-12-31","2050-12-31","2050-12-31","2050-12-31","2050-12-31","2050-12-31"]
[]
[null,"Technical Assumptions"]
[]
[null,{"$f":"MAX($A$1:B29)+0.1","v":0.1},"Technical"]
[null,null,null,"Availability %",null,"%",{"$f":"INDEX(K31:XFD31,$E$3)","v":0.95},null,null,null,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[null,null,null,"Capacity Factor %",null,"%",{"$f":"INDEX(K32:XFD32,$E$3)","v":0.6},null,null,null,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,null,null,"Turbine power rating",null,"MW",{"$f":"INDEX(K33:XFD33,$E$3)","v":5},null,null,null,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,null,null,"Number of turbines",null,"no",{"$f":"INDEX(K34:XFD34,$E$3)","v":40},null,null,null,40,40,40,40,40,40,40,40,40,40,40,40,40]
[null,null,null,"Total Capacity",null,"MW",{"$f":"INDEX(K35:XFD35,$E$3)","v":200},null,null,null,{"$f":"K33*K34","v":200},{"$f":"L33*L34","v":200},200,200,200,200,200,200,200,200,200,200,200]
[null,null,null,"Total Capacity",null,"kW",{"$f":"INDEX(K36:XFD36,$E$3)","v":200000},null,null,null,{"$f":"K35*1000","v":200000},{"$f":"L35*1000","v":200000},200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000]
[]
[]
[null,"Capital Expenditure and Operating Cost"]
[]
[null,{"$f":"MAX($A$1:B38)+0.1","v":0.2},"Construction costs"]
[]
[null,null,"Cost per turbine"]
[null,null,null,"Construction",null,{"$f":"Currency","v":"€"},{"$f":"INDEX(K44:XFD44,$E$3)","v":5000000},null,null,null,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000,5000000]
[null,null,null,"Installation",null,"€",{"$f":"INDEX(K45:XFD45,$E$3)","v":3500000},null,null,null,3500000,3500000,3500000,3500000,3500000,3500000,3500000,3500000,3500000,3500000,3500000,3500000,3500000]
[null,null,null,"Connection to grid",null,"€",{"$f":"INDEX(K46:XFD46,$E$3)","v":700000},null,null,null,700000,700000,700000,700000,700000,700000,700000,700000,700000,700000,700000,700000,700000]
[null,null,null,"Manpower",null,"€",{"$f":"INDEX(K47:XFD47,$E$3)","v":300000},null,null,null,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000]
[null,null,null,"Total Cost per Turbine",null,"€",{"$f":"INDEX(K48:XFD48,$E$3)","v":9500000},null,null,null,{"$f":"SUM(K44:K47)","v":9500000},9500000,9500000,9500000,9500000,9500000,9500000,9500000,9500000,9500000,9500000,9500000,9500000]
[null,null,null,"Total Capital Expenditures",null,"€",{"$f":"INDEX(K49:XFD49,$E$3)","v":380000000},null,null,null,{"$f":"K48*K34","v":380000000},{"$f":"L48*L34","v":380000000},380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000]
[]
[null,null,null,"Cost per kW",null,"Euro/kW",{"$f":"INDEX(K51:XFD51,$E$3)","v":1900},null,null,null,{"$f":"K49/K36","v":1900},{"$f":"L49/L36","v":1900},1900,1900,1900,1900,1900,1900,1900,1900,1900,1900,1900]
[]
[null,null,null,"S-curve Code",null,"Code",{"$f":"INDEX(K53:XFD53,$E$3)","v":1},null,null,null,1,1,1,1,1,2,2,1,1,1,1,1,1]
[null,null,null,"S-curve Description",null,"Description",{"$f":"INDEX(InputS!$D$9:$D$11,InputC!G53)","v":"Flat Curve"}]
[]
[null,{"$f":"MAX($A$1:B49)+0.1","v":0.30000000000000004},"Operating costs"]
[]
[null,null,"Annual costs"]
[null,null,null,"Administration costs",null,{"$f":"Currency","v":"€"},{"$f":"INDEX(K59:XFD59,$E$3)","v":800000},null,null,null,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000]
[null,null,null,"Management costs",null,"€",{"$f":"INDEX(K60:XFD60,$E$3)","v":750000},null,null,null,750000,750000,750000,750000,750000,750000,750000,750000,750000,750000,750000,750000,750000]
[null,null,null,"Insurance",null,"€",{"$f":"INDEX(K61:XFD61,$E$3)","v":1000000},null,null,null,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000]
[null,null,null,"Salaries",null,"€",{"$f":"INDEX(K62:XFD62,$E$3)","v":700000},null,null,null,700000,700000,700000,700000,700000,700000,700000,700000,700000,700000,700000,700000,700000]
[null,null,null,"[Spare]",null,"€",{"$f":"INDEX(K63:XFD63,$E$3)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,"€",{"$f":"INDEX(K64:XFD64,$E$3)","v":3250000},null,null,null,{"$f":"SUM(K59:K63)","v":3250000},3250000,3250000,3250000,3250000,3250000,3250000,3250000,3250000,3250000,3250000,3250000,3250000]
[]
[null,null,null,"Total Capacity",null,"Euro/kW",{"$f":"INDEX(K66:XFD66,$E$3)","v":16.25},null,null,null,{"$f":"K64/K36","v":16.25},{"$f":"L64/L36","v":16.25},16.25,16.25,16.25,16.25,16.25,16.25,16.25,16.25,16.25,16.25,16.25]
[]
[null,null,null,"Methodology"]
[null,null,null,"Annual cost inputs (1) / Time based (0)",null,"switch",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,{"$f":"MAX($A$1:B70)+0.1","v":0.4},"Major maintenance costs"]
[]
[null,null,"Cost per turbine"]
[null,null,null,"Annual maintenance",null,{"$f":"Currency","v":"€"},{"$f":"INDEX(K74:XFD74,$E$3)","v":80000},null,null,null,80000,80000,80000,80000,80000,80000,80000,80000,80000,80000,80000,80000,80000]
[null,null,null,"Major turbine maintenance",null,{"$f":"Currency","v":"€"},{"$f":"INDEX(K75:XFD75,$E$3)","v":100000},null,null,null,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000]
[null,null,null,"Blade maintenance",null,{"$f":"Currency","v":"€"},{"$f":"INDEX(K76:XFD76,$E$3)","v":120000},null,null,null,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000,120000]
[null,null,null,"[Spare]",null,{"$f":"Currency","v":"€"},{"$f":"INDEX(K77:XFD77,$E$3)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Costs"]
[null,null,null,"Annual maintenance",null,{"$f":"Currency","v":"€"},{"$f":"INDEX(K80:XFD80,$E$3)","v":3200000},null,null,null,{"$f":"K74*K$34","v":3200000},{"$f":"L74*L$34","v":3200000},3200000,3200000,3200000,3200000,3200000,3200000,3200000,3200000,3200000,3200000,3200000]
[null,null,null,"Major turbine maintenance",null,{"$f":"Currency","v":"€"},{"$f":"INDEX(K81:XFD81,$E$3)","v":4000000},null,null,null,{"$f":"K75*K$34","v":4000000},4000000,4000000,4000000,4000000,4000000,4000000,4000000,4000000,4000000,4000000,4000000,4000000]
[null,null,null,"Blade maintenance",null,{"$f":"Currency","v":"€"},{"$f":"INDEX(K82:XFD82,$E$3)","v":4800000},null,null,null,4800000,4800000,4800000,4800000,4800000,4800000,4800000,4800000,4800000,4800000,4800000,4800000,4800000]
[null,null,null,"[Spare]",null,{"$f":"Currency","v":"€"},{"$f":"INDEX(K83:XFD83,$E$3)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Incurred every"]
[null,null,null,{"$f":"D80","v":"Annual maintenance"},null,"years",{"$f":"INDEX(K86:XFD86,$E$3)","v":1},null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"D81","v":"Major turbine maintenance"},null,"years",{"$f":"INDEX(K87:XFD87,$E$3)","v":5},null,null,null,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,null,null,{"$f":"D82","v":"Blade maintenance"},null,"years",{"$f":"INDEX(K88:XFD88,$E$3)","v":7},null,null,null,7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,null,null,{"$f":"D83","v":"[Spare]"},null,"years",{"$f":"INDEX(K89:XFD89,$E$3)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Switch for Including Maintenance Reserve",null,null,true,null,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,{"$f":"MAX($A$1:B90)+0.1","v":0.5},"Indexation of costs"]
[]
[null,null,"Base dates for Start of Inflation (for costs the year in which the real costs are measurred)"]
[null,null,null,"Revenues",null,"date",{"$f":"INDEX(K96:XFD96,$E$3)","v":"2021-01-01"},null,null,null,{"$f":"K24","v":"2021-01-01"},{"$f":"L24","v":"2021-01-01"},"2021-01-01","2020-01-01","2021-01-01","2021-01-01","2021-01-01","2021-01-01","2021-01-01","2021-01-01","2021-01-01","2021-01-01","2021-01-01"]
[null,null,null,"Operating Expenses",null,"date",{"$f":"INDEX(K97:XFD97,$E$3)","v":"2019-01-01"},null,null,null,{"$f":"K11","v":"2019-01-01"},"2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01","2019-01-01"]
[]
[null,null,null,"Infation Code Number",null,"Code",{"$f":"INDEX(K99:XFD99,$E$3)","v":1},null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Methodology"]
[null,null,null,"Year end uplift (1) / Mid year uplift (0)",null,"switch",{"$f":"INDEX(K102:XFD102,$E$3)","v":1},null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"Revenues"]
[null,null,null,"Electricity price per MWh",null,"Euro/MWH",{"$f":"INDEX(K105:XFD105,$E$3)","v":37.244018317879259},null,null,null,36.698950829086499,37.244018317879259,35.61436221127456,35.333016266191919,35.333016266191919,35.333016266191919,35.333016266191919,35.333016266191919,35.333016266191919,35.333016266191919,35.333016266191919,35.333016266191919,35.333016266191919]
[null,null,null,"Indexation of electricity price",null,"Flag",{"$f":"INDEX(K106:XFD106,$E$3)","v":true},null,null,null,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,null,"Target Project IRR for Price",null,"%",{"$f":"INDEX(K107:XFD107,$E$3)","v":0.08},null,null,null,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[]
[]
[null,"Working capital, Depreciation and Tax"]
[]
[null,{"$f":"MAX($A$1:B111)+0.1","v":0.6},"Days assumptions"]
[null,null,null,"Debtor days - on revenue",null,"days",{"$f":"INDEX(K113:XFD113,$E$3)","v":60},null,null,null,60,60,60,60,60,60,60,60,60,60,60,60,60]
[null,null,null,"Creditor days - on operating costs",null,"days",{"$f":"INDEX(K114:XFD114,$E$3)","v":60},null,null,null,60,60,60,60,60,60,60,60,60,60,60,60,60]
[null,null,null,"Creditor days - on major maintenance costs",null,"days",{"$f":"INDEX(K115:XFD115,$E$3)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Depreciation and Taxes"]
[null,null,null,"Depreciation Life",null,"Years",{"$f":"INDEX(K118:XFD118,$E$3)","v":30},null,null,null,{"$f":"K25","v":30},{"$f":"L25","v":30},30,30,50,30,30,30,30,30,30,30,30]
[null,null,null,"Income Tax Rate",null,"%",{"$f":"INDEX(K119:XFD119,$E$3)","v":0.25},null,null,null,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[]
[]
[null,"Financing"]
[]
[null,{"$f":"MAX($A$1:B123)+0.1","v":0.7},"Debt Size"]
[null,null,null,"Minimum DSCR",null,"x",{"$f":"INDEX(K125:XFD125,$E$3)","v":1.4},null,null,null,1.2,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4]
[null,null,null,"Max Debt to Capital",null,"%",{"$f":"INDEX(K126:XFD126,$E$3)","v":0.85},null,null,null,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[]
[null,null,null,"Debt split between loan tranches"]
[null,null,null,"Senior debt",null,"%",{"$f":"INDEX(K129:XFD129,$E$3)","v":0.7},null,null,null,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,null,null,"Sub debt",null,"%",{"$f":"INDEX(K130:XFD130,$E$3)","v":0.30000000000000004},null,null,null,{"$f":"1-K129","v":0.30000000000000004},{"$f":"1-L129","v":0.30000000000000004},{"$f":"1-M129","v":0.30000000000000004},{"$f":"1-N129","v":0.30000000000000004},{"$f":"1-O129","v":0.30000000000000004},0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004]
[null,null,null,"Total",null,"%",{"$f":"INDEX(K131:XFD131,$E$3)","v":1},null,null,null,{"$f":"SUM(K129:K130)","v":1},{"$f":"SUM(L129:L130)","v":1},{"$f":"SUM(M129:M130)","v":1},{"$f":"SUM(N129:N130)","v":1},{"$f":"SUM(O129:O130)","v":1},1,1,1,1,1,1,1,1]
[]
[null,null,"Debt Tenure and Mini-perm"]
[null,null,null,"Amortisation Period",null,"Year",{"$f":"INDEX(K134:XFD134,$E$3)","v":25},null,null,null,25,25,25,25,25,25,25,25,25,25,25,25,25]
[null,null,null,"End of Repayment",null,"Date",{"$f":"INDEX(K135:XFD135,$E$3)","v":"2046-01-31"},null,null,null,{"$f":"EOMONTH(K24, K134*12)","v":"2046-01-31"},{"$f":"EOMONTH(L24, L134*12)","v":"2046-01-31"},"2046-01-31","2045-01-31","2046-01-31","2046-01-31","2046-01-31","2046-01-31","2046-01-31","2046-01-31","2046-01-31","2046-01-31","2046-01-31"]
[]
[]
[null,null,"Interest rates and Fees"]
[null,null,null,"Senior debt"]
[null,null,null,"Base rate",null,"% p.a",{"$f":"INDEX(K140:XFD140,$E$3)","v":0.05},null,null,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,null,"Margin code",null,"Code",{"$f":"INDEX(K141:XFD141,$E$3)","v":1},null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Up-Front Fee",null,"%",{"$f":"INDEX(K143:XFD143,$E$3)","v":1.4999999999999999E-2},null,null,null,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[null,null,null,"Commitment Fee",null,"% p.a.",{"$f":"INDEX(K144:XFD144,$E$3)","v":0.01},null,null,null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[]
[]
[null,null,"Credit Protections"]
[null,null,null,"Start of Cash Sweep",null,"Date",{"$f":"INDEX(K148:XFD148,$E$3)","v":"2021-01-01"},null,null,null,{"$f":"K24","v":"2021-01-01"},{"$f":"L24","v":"2021-01-01"},"2021-01-01","2020-01-01","2021-01-01","2021-01-01","2021-01-01","2021-01-01","2021-01-01","2021-01-01","2021-01-01","2021-01-01","2021-01-01"]
[null,null,null,"Cash Sweep Percent",null,"%",{"$f":"INDEX(K149:XFD149,$E$3)","v":0.5},null,null,null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[]
[null,null,null,"Lock-up Convenant",null,"x",{"$f":"INDEX(K151:XFD151,$E$3)","v":1.1000000000000001},null,null,null,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001]
[]
[null,null,null,"DSRA Months",null,"Months",{"$f":"INDEX(K153:XFD153,$E$3)","v":6},null,null,null,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,null,null,"DSRA LC Flag",null,"Flag",{"$f":"INDEX(K154:XFD154,$E$3)","v":false},null,null,null,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,"Sub debt"]
[null,null,null,"Coupon",null,"%",{"$f":"INDEX(K157:XFD157,$E$3)","v":0.09},null,null,null,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09]
[]
[null,{"$f":"MAX($A$1:B158)+0.1","v":0.79999999999999993},"Cash balance interest rates"]
[]
[null,null,null,"Cash deposits",null,"%",{"$f":"INDEX(K161:XFD161,$E$3)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Overdraft",null,"%",{"$f":"INDEX(K162:XFD162,$E$3)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Valuation Assumptions"]
[null,null,null,"Buyer Discount Rate",null,"%",{"$f":"INDEX(K165:XFD165,$E$3)","v":7.2499999999999995E-2},null,null,null,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2]
[null,null,null,"Sale Year after COD",null,"Year",{"$f":"INDEX(K166:XFD166,$E$3)","v":3},null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3]
[null,null,null,"Sale Date",null,"Date",{"$f":"INDEX(K167:XFD167,$E$3)","v":"2024-01-01"},null,null,null,{"$f":"EDATE(K24,K166*Months_in_year)","v":"2024-01-01"},"2024-01-01","2024-01-01","2023-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01","2024-01-01"]
[]
[]
[null,null,null,"Timing constants"]
[null,null,null,"Hours in a day",null,"hours",24]
[null,null,null,"Months in year",null,"months",12]
[null,null,null,"Days in year",null,"days",365]
[null,null,null,"One",null,"One",1]
[]
[]
[]
[]
[]
[null,{"$f":"MAX($A$1:B8)+0.1","v":0.1},"General"]
[]
[null,null,null,"Model name"]
[null,null,null,"Project"]
[null,null,null,"Version"]
[null,null,null,"Tolerance"]
[null,null,null,"Currency",null,null,"€"]
[]
[null,{"$f":"MAX($A$1:B174)+0.1","v":0.89999999999999991},"Scenario titles"]
[]
[null,null,null,{"$f":"+TRANSPOSE(K6:W6)","v":"Base"}]
[null,null,null,"Annual"]
[null,null,null,"Monthly"]
[null,null,null,"Short-Constr"]
[null,null,null,"Long Life"]
[null,null,null,"Low CF"]
[null,null,null,"High O&M"]
[null,null,null,"Spare 3"]
[null,null,null,"Spare 4"]
[null,null,null,"Spare 5"]
[null,null,null,"Spare 6"]
[null,null,null,"Spare 7"]
[null,null,null,"Spare 8"]

{"sheet":"InputS","index":3,"n_rows":36,"n_cols":58,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
["          "]
[]
[null,"S-Curve"]
[]
[null,null,null,"Construction Month",null,null,null,null,null,null,{"$f":"_xlfn.SEQUENCE(,48)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48]
[]
[null,null,null,"S-curve  Code",null,{"$f":"InputC!G53","v":1}]
[]
[null,null,1,"Flat Curve",null,null,{"$f":"InputC!G21","v":2},{"$f":"SUM(K9:XFD9)","v":1},null,null,{"$f":"(K5<=$G$9)*1/$G$9","v":0.5},{"$f":"(L5<=$G$9)*1/$G$9","v":0.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2,"Start Weighting",null,null,null,{"$f":"SUM(K10:XFD10)","v":1},null,null,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]
[null,null,3,"End Weigthing",null,null,{"$f":"InputC!G21","v":2},null,null,null,{"$f":"((K5=$G$11))*1","v":0},{"$f":"((L5=$G$11))*1","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INDEX(D9:D12,$F$7)","v":"Flat Curve"},null,null,null,null,null,null,{"$f":"INDEX(K9:K12,$F$7)","v":0.5},{"$f":"INDEX(L9:L12,$F$7)","v":0.5},{"$f":"INDEX(M9:M12,$F$7)","v":0},{"$f":"INDEX(N9:N12,$F$7)","v":0},{"$f":"INDEX(O9:O12,$F$7)","v":0},{"$f":"INDEX(P9:P12,$F$7)","v":0},{"$f":"INDEX(Q9:Q12,$F$7)","v":0},{"$f":"INDEX(R9:R12,$F$7)","v":0},{"$f":"INDEX(S9:S12,$F$7)","v":0},{"$f":"INDEX(T9:T12,$F$7)","v":0},{"$f":"INDEX(U9:U12,$F$7)","v":0},{"$f":"INDEX(V9:V12,$F$7)","v":0},{"$f":"INDEX(W9:W12,$F$7)","v":0},{"$f":"INDEX(X9:X12,$F$7)","v":0},{"$f":"INDEX(Y9:Y12,$F$7)","v":0},{"$f":"INDEX(Z9:Z12,$F$7)","v":0},{"$f":"INDEX(AA9:AA12,$F$7)","v":0},{"$f":"INDEX(AB9:AB12,$F$7)","v":0},{"$f":"INDEX(AC9:AC12,$F$7)","v":0},{"$f":"INDEX(AD9:AD12,$F$7)","v":0},{"$f":"INDEX(AE9:AE12,$F$7)","v":0},{"$f":"INDEX(AF9:AF12,$F$7)","v":0},{"$f":"INDEX(AG9:AG12,$F$7)","v":0},{"$f":"INDEX(AH9:AH12,$F$7)","v":0},{"$f":"INDEX(AI9:AI12,$F$7)","v":0},{"$f":"INDEX(AJ9:AJ12,$F$7)","v":0},{"$f":"INDEX(AK9:AK12,$F$7)","v":0},{"$f":"INDEX(AL9:AL12,$F$7)","v":0},{"$f":"INDEX(AM9:AM12,$F$7)","v":0},{"$f":"INDEX(AN9:AN12,$F$7)","v":0},{"$f":"INDEX(AO9:AO12,$F$7)","v":0},{"$f":"INDEX(AP9:AP12,$F$7)","v":0},{"$f":"INDEX(AQ9:AQ12,$F$7)","v":0},{"$f":"INDEX(AR9:AR12,$F$7)","v":0},{"$f":"INDEX(AS9:AS12,$F$7)","v":0},{"$f":"INDEX(AT9:AT12,$F$7)","v":0},{"$f":"INDEX(AU9:AU12,$F$7)","v":0},{"$f":"INDEX(AV9:AV12,$F$7)","v":0},{"$f":"INDEX(AW9:AW12,$F$7)","v":0},{"$f":"INDEX(AX9:AX12,$F$7)","v":0},{"$f":"INDEX(AY9:AY12,$F$7)","v":0},{"$f":"INDEX(AZ9:AZ12,$F$7)","v":0},{"$f":"INDEX(BA9:BA12,$F$7)","v":0},{"$f":"INDEX(BB9:BB12,$F$7)","v":0},{"$f":"INDEX(BC9:BC12,$F$7)","v":0},{"$f":"INDEX(BD9:BD12,$F$7)","v":0},{"$f":"INDEX(BE9:BE12,$F$7)","v":0},{"$f":"INDEX(BF9:BF12,$F$7)","v":0}]
[]
[]
[null,"Margin"]
[null,null,null,"Margin code number",null,{"$f":"InputC!G141","v":1}]
[]
[null,null,null,"Year of the Repayment",null,null,null,null,null,null,{"$f":"_xlfn.SEQUENCE(,20,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19]
[]
[null,null,null,"Mini perm margin",null,null,null,null,null,null,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,null,"Flat margin",null,null,null,null,null,null,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2]
[]
[null,null,null,{"$f":"INDEX(D21:D22,$F$17)","v":"Mini perm margin"},null,null,null,null,null,null,{"$f":"INDEX(K21:K22,$F$17)","v":1.7999999999999999E-2},{"$f":"INDEX(L21:L22,$F$17)","v":1.7999999999999999E-2},{"$f":"INDEX(M21:M22,$F$17)","v":1.7999999999999999E-2},{"$f":"INDEX(N21:N22,$F$17)","v":1.7999999999999999E-2},{"$f":"INDEX(O21:O22,$F$17)","v":1.7999999999999999E-2},{"$f":"INDEX(P21:P22,$F$17)","v":1.7999999999999999E-2},{"$f":"INDEX(Q21:Q22,$F$17)","v":1.7999999999999999E-2},{"$f":"INDEX(R21:R22,$F$17)","v":1.7999999999999999E-2},{"$f":"INDEX(S21:S22,$F$17)","v":1.7999999999999999E-2},{"$f":"INDEX(T21:T22,$F$17)","v":1.7999999999999999E-2},{"$f":"INDEX(U21:U22,$F$17)","v":1.7999999999999999E-2},{"$f":"INDEX(V21:V22,$F$17)","v":1.7999999999999999E-2},{"$f":"INDEX(W21:W22,$F$17)","v":1.7999999999999999E-2},{"$f":"INDEX(X21:X22,$F$17)","v":1.7999999999999999E-2},{"$f":"INDEX(Y21:Y22,$F$17)","v":2.5000000000000001E-2},{"$f":"INDEX(Z21:Z22,$F$17)","v":2.5000000000000001E-2},{"$f":"INDEX(AA21:AA22,$F$17)","v":2.5000000000000001E-2},{"$f":"INDEX(AB21:AB22,$F$17)","v":2.5000000000000001E-2},{"$f":"INDEX(AC21:AC22,$F$17)","v":2.5000000000000001E-2},{"$f":"INDEX(AD21:AD22,$F$17)","v":2.5000000000000001E-2}]
[]
[null,"Inflation Rate"]
[]
[null,null,null,"Code for Inflation",null,{"$f":"InputC!G99","v":1}]
[]
[null,null,null,"Year",null,null,null,null,null,null,{"$f":"_xlfn.SEQUENCE(,20,2019)","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038]
[]
[null,null,null,"Inflation Base",null,null,null,null,null,null,0.02,2.5000000000000001E-2,2.1999999999999999E-2,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,null,"Inflation Low",null,null,null,null,null,null,0.02,0.02,0.02,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[null,null,null,"Inflation High",null,null,null,null,null,null,0.02,2.1999999999999999E-2,2.5000000000000001E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[]
[null,null,null,{"$f":"INDEX(D32:D34,$F$28)","v":"Inflation Base"},null,null,null,null,null,null,{"$f":"INDEX(K32:K34,$F$28)","v":0.02},{"$f":"INDEX(L32:L34,$F$28)","v":2.5000000000000001E-2},{"$f":"INDEX(M32:M34,$F$28)","v":2.1999999999999999E-2},{"$f":"INDEX(N32:N34,$F$28)","v":0.02},{"$f":"INDEX(O32:O34,$F$28)","v":0.02},{"$f":"INDEX(P32:P34,$F$28)","v":0.02},{"$f":"INDEX(Q32:Q34,$F$28)","v":0.02},{"$f":"INDEX(R32:R34,$F$28)","v":0.02},{"$f":"INDEX(S32:S34,$F$28)","v":0.02},{"$f":"INDEX(T32:T34,$F$28)","v":0.02},{"$f":"INDEX(U32:U34,$F$28)","v":0.02},{"$f":"INDEX(V32:V34,$F$28)","v":0.02},{"$f":"INDEX(W32:W34,$F$28)","v":0.02},{"$f":"INDEX(X32:X34,$F$28)","v":0.02},{"$f":"INDEX(Y32:Y34,$F$28)","v":0.02},{"$f":"INDEX(Z32:Z34,$F$28)","v":0.02},{"$f":"INDEX(AA32:AA34,$F$28)","v":0.02},{"$f":"INDEX(AB32:AB34,$F$28)","v":0.02},{"$f":"INDEX(AC32:AC34,$F$28)","v":0.02},{"$f":"INDEX(AD32:AD34,$F$28)","v":0.02}]

{"sheet":"Calculations","index":4,"n_rows":1130,"n_cols":511,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["          ",null,null,null,null,"Project IRR",{"$f":"H139","v":8.0559399724006692E-2},null,null,null,{"$f":"Audit!H11","v":"Run Circular Reference"}]
[]
[null,null,null,null,null,"Input Unit","Constant","Constant","Sum","Output Unit"]
[null,null,null,"Period Counter",null,null,null,null,null,"Counter",null,{"$f":"_xlfn.SEQUENCE(,500)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500]
[null,null,null,"Pre-COD Period",null,"Period",{"$f":"InputC!G21","v":2},null,{"$f":"SUM(L5:XFD5)","v":2},"Flag",null,{"$f":"(L4<=$G$5)*1","v":1},{"$f":"(M4<=$G$5)*1","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BY4<=$G$5)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EK4<=$G$5)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GW4<=$G$5)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JI4<=$G$5)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LU4<=$G$5)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OG4<=$G$5)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QS4<=$G$5)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Months in Period",null,"Months constr/oper",{"$f":"InputC!G12","v":12},{"$f":"InputC!G13","v":12},null,"Months",null,{"$f":"IF(L5,$G$6,$H$6)","v":12},{"$f":"IF(M5,$G$6,$H$6)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(BY5,$G$6,$H$6)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(EK5,$G$6,$H$6)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(GW5,$G$6,$H$6)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(JI5,$G$6,$H$6)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(LU5,$G$6,$H$6)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(OG5,$G$6,$H$6)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(QS5,$G$6,$H$6)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12]
[null,null,null,"Start  of Period",null,null,null,null,null,"Date",null,{"$f":"K8+1","v":"2019-01-01"},{"$f":"L8+1","v":"2020-01-01"},"2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01","2051-01-01","2052-01-01","2053-01-01","2054-01-01","2055-01-01","2056-01-01","2057-01-01","2058-01-01","2059-01-01","2060-01-01","2061-01-01","2062-01-01","2063-01-01","2064-01-01","2065-01-01","2066-01-01","2067-01-01","2068-01-01","2069-01-01","2070-01-01","2071-01-01","2072-01-01","2073-01-01","2074-01-01","2075-01-01","2076-01-01","2077-01-01","2078-01-01","2079-01-01","2080-01-01","2081-01-01","2082-01-01","2083-01-01",{"$f":"BX8+1","v":"2084-01-01"},"2085-01-01","2086-01-01","2087-01-01","2088-01-01","2089-01-01","2090-01-01","2091-01-01","2092-01-01","2093-01-01","2094-01-01","2095-01-01","2096-01-01","2097-01-01","2098-01-01","2099-01-01","2100-01-01","2101-01-01","2102-01-01","2103-01-01","2104-01-01","2105-01-01","2106-01-01","2107-01-01","2108-01-01","2109-01-01","2110-01-01","2111-01-01","2112-01-01","2113-01-01","2114-01-01","2115-01-01","2116-01-01","2117-01-01","2118-01-01","2119-01-01","2120-01-01","2121-01-01","2122-01-01","2123-01-01","2124-01-01","2125-01-01","2126-01-01","2127-01-01","2128-01-01","2129-01-01","2130-01-01","2131-01-01","2132-01-01","2133-01-01","2134-01-01","2135-01-01","2136-01-01","2137-01-01","2138-01-01","2139-01-01","2140-01-01","2141-01-01","2142-01-01","2143-01-01","2144-01-01","2145-01-01","2146-01-01","2147-01-01",{"$f":"EJ8+1","v":"2148-01-01"},"2149-01-01","2150-01-01","2151-01-01","2152-01-01","2153-01-01","2154-01-01","2155-01-01","2156-01-01","2157-01-01","2158-01-01","2159-01-01","2160-01-01","2161-01-01","2162-01-01","2163-01-01","2164-01-01","2165-01-01","2166-01-01","2167-01-01","2168-01-01","2169-01-01","2170-01-01","2171-01-01","2172-01-01","2173-01-01","2174-01-01","2175-01-01","2176-01-01","2177-01-01","2178-01-01","2179-01-01","2180-01-01","2181-01-01","2182-01-01","2183-01-01","2184-01-01","2185-01-01","2186-01-01","2187-01-01","2188-01-01","2189-01-01","2190-01-01","2191-01-01","2192-01-01","2193-01-01","2194-01-01","2195-01-01","2196-01-01","2197-01-01","2198-01-01","2199-01-01","2200-01-01","2201-01-01","2202-01-01","2203-01-01","2204-01-01","2205-01-01","2206-01-01","2207-01-01","2208-01-01","2209-01-01","2210-01-01","2211-01-01",{"$f":"GV8+1","v":"2212-01-01"},"2213-01-01","2214-01-01","2215-01-01","2216-01-01","2217-01-01","2218-01-01","2219-01-01","2220-01-01","2221-01-01","2222-01-01","2223-01-01","2224-01-01","2225-01-01","2226-01-01","2227-01-01","2228-01-01","2229-01-01","2230-01-01","2231-01-01","2232-01-01","2233-01-01","2234-01-01","2235-01-01","2236-01-01","2237-01-01","2238-01-01","2239-01-01","2240-01-01","2241-01-01","2242-01-01","2243-01-01","2244-01-01","2245-01-01","2246-01-01","2247-01-01","2248-01-01","2249-01-01","2250-01-01","2251-01-01","2252-01-01","2253-01-01","2254-01-01","2255-01-01","2256-01-01","2257-01-01","2258-01-01","2259-01-01","2260-01-01","2261-01-01","2262-01-01","2263-01-01","2264-01-01","2265-01-01","2266-01-01","2267-01-01","2268-01-01","2269-01-01","2270-01-01","2271-01-01","2272-01-01","2273-01-01","2274-01-01","2275-01-01",{"$f":"JH8+1","v":"2276-01-01"},"2277-01-01","2278-01-01","2279-01-01","2280-01-01","2281-01-01","2282-01-01","2283-01-01","2284-01-01","2285-01-01","2286-01-01","2287-01-01","2288-01-01","2289-01-01","2290-01-01","2291-01-01","2292-01-01","2293-01-01","2294-01-01","2295-01-01","2296-01-01","2297-01-01","2298-01-01","2299-01-01","2300-01-01","2301-01-01","2302-01-01","2303-01-01","2304-01-01","2305-01-01","2306-01-01","2307-01-01","2308-01-01","2309-01-01","2310-01-01","2311-01-01","2312-01-01","2313-01-01","2314-01-01","2315-01-01","2316-01-01","2317-01-01","2318-01-01","2319-01-01","2320-01-01","2321-01-01","2322-01-01","2323-01-01","2324-01-01","2325-01-01","2326-01-01","2327-01-01","2328-01-01","2329-01-01","2330-01-01","2331-01-01","2332-01-01","2333-01-01","2334-01-01","2335-01-01","2336-01-01","2337-01-01","2338-01-01","2339-01-01",{"$f":"LT8+1","v":"2340-01-01"},"2341-01-01","2342-01-01","2343-01-01","2344-01-01","2345-01-01","2346-01-01","2347-01-01","2348-01-01","2349-01-01","2350-01-01","2351-01-01","2352-01-01","2353-01-01","2354-01-01","2355-01-01","2356-01-01","2357-01-01","2358-01-01","2359-01-01","2360-01-01","2361-01-01","2362-01-01","2363-01-01","2364-01-01","2365-01-01","2366-01-01","2367-01-01","2368-01-01","2369-01-01","2370-01-01","2371-01-01","2372-01-01","2373-01-01","2374-01-01","2375-01-01","2376-01-01","2377-01-01","2378-01-01","2379-01-01","2380-01-01","2381-01-01","2382-01-01","2383-01-01","2384-01-01","2385-01-01","2386-01-01","2387-01-01","2388-01-01","2389-01-01","2390-01-01","2391-01-01","2392-01-01","2393-01-01","2394-01-01","2395-01-01","2396-01-01","2397-01-01","2398-01-01","2399-01-01","2400-01-01","2401-01-01","2402-01-01","2403-01-01",{"$f":"OF8+1","v":"2404-01-01"},"2405-01-01","2406-01-01","2407-01-01","2408-01-01","2409-01-01","2410-01-01","2411-01-01","2412-01-01","2413-01-01","2414-01-01","2415-01-01","2416-01-01","2417-01-01","2418-01-01","2419-01-01","2420-01-01","2421-01-01","2422-01-01","2423-01-01","2424-01-01","2425-01-01","2426-01-01","2427-01-01","2428-01-01","2429-01-01","2430-01-01","2431-01-01","2432-01-01","2433-01-01","2434-01-01","2435-01-01","2436-01-01","2437-01-01","2438-01-01","2439-01-01","2440-01-01","2441-01-01","2442-01-01","2443-01-01","2444-01-01","2445-01-01","2446-01-01","2447-01-01","2448-01-01","2449-01-01","2450-01-01","2451-01-01","2452-01-01","2453-01-01","2454-01-01","2455-01-01","2456-01-01","2457-01-01","2458-01-01","2459-01-01","2460-01-01","2461-01-01","2462-01-01","2463-01-01","2464-01-01","2465-01-01","2466-01-01","2467-01-01",{"$f":"QR8+1","v":"2468-01-01"},"2469-01-01","2470-01-01","2471-01-01","2472-01-01","2473-01-01","2474-01-01","2475-01-01","2476-01-01","2477-01-01","2478-01-01","2479-01-01","2480-01-01","2481-01-01","2482-01-01","2483-01-01","2484-01-01","2485-01-01","2486-01-01","2487-01-01","2488-01-01","2489-01-01","2490-01-01","2491-01-01","2492-01-01","2493-01-01","2494-01-01","2495-01-01","2496-01-01","2497-01-01","2498-01-01","2499-01-01","2500-01-01","2501-01-01","2502-01-01","2503-01-01","2504-01-01","2505-01-01","2506-01-01","2507-01-01","2508-01-01","2509-01-01","2510-01-01","2511-01-01","2512-01-01","2513-01-01","2514-01-01","2515-01-01","2516-01-01","2517-01-01","2518-01-01"]
[null,null,null,"End of Period",null,null,null,null,null,"Date",{"$f":"InputC!G11-1","v":"2018-12-31"},{"$f":"EDATE(L7,L6)-1","v":"2019-12-31"},{"$f":"EDATE(M7,M6)-1","v":"2020-12-31"},"2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31","2062-12-31","2063-12-31","2064-12-31","2065-12-31","2066-12-31","2067-12-31","2068-12-31","2069-12-31","2070-12-31","2071-12-31","2072-12-31","2073-12-31","2074-12-31","2075-12-31","2076-12-31","2077-12-31","2078-12-31","2079-12-31","2080-12-31","2081-12-31","2082-12-31","2083-12-31",{"$f":"EDATE(BY7,BY6)-1","v":"2084-12-31"},"2085-12-31","2086-12-31","2087-12-31","2088-12-31","2089-12-31","2090-12-31","2091-12-31","2092-12-31","2093-12-31","2094-12-31","2095-12-31","2096-12-31","2097-12-31","2098-12-31","2099-12-31","2100-12-31","2101-12-31","2102-12-31","2103-12-31","2104-12-31","2105-12-31","2106-12-31","2107-12-31","2108-12-31","2109-12-31","2110-12-31","2111-12-31","2112-12-31","2113-12-31","2114-12-31","2115-12-31","2116-12-31","2117-12-31","2118-12-31","2119-12-31","2120-12-31","2121-12-31","2122-12-31","2123-12-31","2124-12-31","2125-12-31","2126-12-31","2127-12-31","2128-12-31","2129-12-31","2130-12-31","2131-12-31","2132-12-31","2133-12-31","2134-12-31","2135-12-31","2136-12-31","2137-12-31","2138-12-31","2139-12-31","2140-12-31","2141-12-31","2142-12-31","2143-12-31","2144-12-31","2145-12-31","2146-12-31","2147-12-31",{"$f":"EDATE(EK7,EK6)-1","v":"2148-12-31"},"2149-12-31","2150-12-31","2151-12-31","2152-12-31","2153-12-31","2154-12-31","2155-12-31","2156-12-31","2157-12-31","2158-12-31","2159-12-31","2160-12-31","2161-12-31","2162-12-31","2163-12-31","2164-12-31","2165-12-31","2166-12-31","2167-12-31","2168-12-31","2169-12-31","2170-12-31","2171-12-31","2172-12-31","2173-12-31","2174-12-31","2175-12-31","2176-12-31","2177-12-31","2178-12-31","2179-12-31","2180-12-31","2181-12-31","2182-12-31","2183-12-31","2184-12-31","2185-12-31","2186-12-31","2187-12-31","2188-12-31","2189-12-31","2190-12-31","2191-12-31","2192-12-31","2193-12-31","2194-12-31","2195-12-31","2196-12-31","2197-12-31","2198-12-31","2199-12-31","2200-12-31","2201-12-31","2202-12-31","2203-12-31","2204-12-31","2205-12-31","2206-12-31","2207-12-31","2208-12-31","2209-12-31","2210-12-31","2211-12-31",{"$f":"EDATE(GW7,GW6)-1","v":"2212-12-31"},"2213-12-31","2214-12-31","2215-12-31","2216-12-31","2217-12-31","2218-12-31","2219-12-31","2220-12-31","2221-12-31","2222-12-31","2223-12-31","2224-12-31","2225-12-31","2226-12-31","2227-12-31","2228-12-31","2229-12-31","2230-12-31","2231-12-31","2232-12-31","2233-12-31","2234-12-31","2235-12-31","2236-12-31","2237-12-31","2238-12-31","2239-12-31","2240-12-31","2241-12-31","2242-12-31","2243-12-31","2244-12-31","2245-12-31","2246-12-31","2247-12-31","2248-12-31","2249-12-31","2250-12-31","2251-12-31","2252-12-31","2253-12-31","2254-12-31","2255-12-31","2256-12-31","2257-12-31","2258-12-31","2259-12-31","2260-12-31","2261-12-31","2262-12-31","2263-12-31","2264-12-31","2265-12-31","2266-12-31","2267-12-31","2268-12-31","2269-12-31","2270-12-31","2271-12-31","2272-12-31","2273-12-31","2274-12-31","2275-12-31",{"$f":"EDATE(JI7,JI6)-1","v":"2276-12-31"},"2277-12-31","2278-12-31","2279-12-31","2280-12-31","2281-12-31","2282-12-31","2283-12-31","2284-12-31","2285-12-31","2286-12-31","2287-12-31","2288-12-31","2289-12-31","2290-12-31","2291-12-31","2292-12-31","2293-12-31","2294-12-31","2295-12-31","2296-12-31","2297-12-31","2298-12-31","2299-12-31","2300-12-31","2301-12-31","2302-12-31","2303-12-31","2304-12-31","2305-12-31","2306-12-31","2307-12-31","2308-12-31","2309-12-31","2310-12-31","2311-12-31","2312-12-31","2313-12-31","2314-12-31","2315-12-31","2316-12-31","2317-12-31","2318-12-31","2319-12-31","2320-12-31","2321-12-31","2322-12-31","2323-12-31","2324-12-31","2325-12-31","2326-12-31","2327-12-31","2328-12-31","2329-12-31","2330-12-31","2331-12-31","2332-12-31","2333-12-31","2334-12-31","2335-12-31","2336-12-31","2337-12-31","2338-12-31","2339-12-31",{"$f":"EDATE(LU7,LU6)-1","v":"2340-12-31"},"2341-12-31","2342-12-31","2343-12-31","2344-12-31","2345-12-31","2346-12-31","2347-12-31","2348-12-31","2349-12-31","2350-12-31","2351-12-31","2352-12-31","2353-12-31","2354-12-31","2355-12-31","2356-12-31","2357-12-31","2358-12-31","2359-12-31","2360-12-31","2361-12-31","2362-12-31","2363-12-31","2364-12-31","2365-12-31","2366-12-31","2367-12-31","2368-12-31","2369-12-31","2370-12-31","2371-12-31","2372-12-31","2373-12-31","2374-12-31","2375-12-31","2376-12-31","2377-12-31","2378-12-31","2379-12-31","2380-12-31","2381-12-31","2382-12-31","2383-12-31","2384-12-31","2385-12-31","2386-12-31","2387-12-31","2388-12-31","2389-12-31","2390-12-31","2391-12-31","2392-12-31","2393-12-31","2394-12-31","2395-12-31","2396-12-31","2397-12-31","2398-12-31","2399-12-31","2400-12-31","2401-12-31","2402-12-31","2403-12-31",{"$f":"EDATE(OG7,OG6)-1","v":"2404-12-31"},"2405-12-31","2406-12-31","2407-12-31","2408-12-31","2409-12-31","2410-12-31","2411-12-31","2412-12-31","2413-12-31","2414-12-31","2415-12-31","2416-12-31","2417-12-31","2418-12-31","2419-12-31","2420-12-31","2421-12-31","2422-12-31","2423-12-31","2424-12-31","2425-12-31","2426-12-31","2427-12-31","2428-12-31","2429-12-31","2430-12-31","2431-12-31","2432-12-31","2433-12-31","2434-12-31","2435-12-31","2436-12-31","2437-12-31","2438-12-31","2439-12-31","2440-12-31","2441-12-31","2442-12-31","2443-12-31","2444-12-31","2445-12-31","2446-12-31","2447-12-31","2448-12-31","2449-12-31","2450-12-31","2451-12-31","2452-12-31","2453-12-31","2454-12-31","2455-12-31","2456-12-31","2457-12-31","2458-12-31","2459-12-31","2460-12-31","2461-12-31","2462-12-31","2463-12-31","2464-12-31","2465-12-31","2466-12-31","2467-12-31",{"$f":"EDATE(QS7,QS6)-1","v":"2468-12-31"},"2469-12-31","2470-12-31","2471-12-31","2472-12-31","2473-12-31","2474-12-31","2475-12-31","2476-12-31","2477-12-31","2478-12-31","2479-12-31","2480-12-31","2481-12-31","2482-12-31","2483-12-31","2484-12-31","2485-12-31","2486-12-31","2487-12-31","2488-12-31","2489-12-31","2490-12-31","2491-12-31","2492-12-31","2493-12-31","2494-12-31","2495-12-31","2496-12-31","2497-12-31","2498-12-31","2499-12-31","2500-12-31","2501-12-31","2502-12-31","2503-12-31","2504-12-31","2505-12-31","2506-12-31","2507-12-31","2508-12-31","2509-12-31","2510-12-31","2511-12-31","2512-12-31","2513-12-31","2514-12-31","2515-12-31","2516-12-31","2517-12-31","2518-12-31"]
[null,null,null,"Post COD Period",null,"Date",{"$f":"InputC!G24","v":"2021-01-01"},{"$f":"InputC!G26","v":"2050-12-31"},{"$f":"SUM(L9:XFD9)","v":30},"Flag",null,{"$f":"(AND(L7>=$G$9,L8<=$H$9))*1","v":0},{"$f":"(AND(M7>=$G$9,M8<=$H$9))*1","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BY7>=$G$9,BY8<=$H$9))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EK7>=$G$9,EK8<=$H$9))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GW7>=$G$9,GW8<=$H$9))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JI7>=$G$9,JI8<=$H$9))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LU7>=$G$9,LU8<=$H$9))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OG7>=$G$9,OG8<=$H$9))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QS7>=$G$9,QS8<=$H$9))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Energy output"]
[]
[null,null,null,"Total power for site MW",null,"MW",{"$f":"InputC!G35","v":200},null,null,"MW",null,{"$f":"$G13*L9","v":0},{"$f":"$G13*M9","v":0},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G13*BY9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G13*EK9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G13*GW9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G13*JI9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G13*LU9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G13*OG9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G13*QS9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Availability %",null,"%",{"$f":"InputC!G31","v":0.95},null,null,"%",null,{"$f":"$G15*L$9","v":0},{"$f":"$G15*M$9","v":0},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G15*BY$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G15*EK$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G15*GW$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G15*JI$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G15*LU$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G15*OG$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G15*QS$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Available Capacity",null,"MW",null,null,null,"MW",null,{"$f":"L13*L15","v":0},{"$f":"M13*M15","v":0},190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY13*BY15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK13*EK15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW13*GW15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI13*JI15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU13*LU15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG13*OG15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS13*QS15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Capacity Factor",null,"%",{"$f":"InputC!G32","v":0.6},null,null,"%",null,{"$f":"$G18*L$9","v":0},{"$f":"$G18*M$9","v":0},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G18*BY$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G18*EK$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G18*GW$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G18*JI$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G18*LU$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G18*OG$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G18*QS$9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Hours",null,null,null,null,null,"Hours",null,{"$f":"(L8-L7+1)*Hours_in_day","v":8760},8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,{"$f":"(BX8-BX7+1)*Hours_in_day","v":8760},8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8760,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,{"$f":"(EJ8-EJ7+1)*Hours_in_day","v":8760},8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8760,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,{"$f":"(GV8-GV7+1)*Hours_in_day","v":8760},8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,{"$f":"(JH8-JH7+1)*Hours_in_day","v":8760},8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8760,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,{"$f":"(LT8-LT7+1)*Hours_in_day","v":8760},8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,{"$f":"(OF8-OF7+1)*Hours_in_day","v":8760},8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,{"$f":"(QR8-QR7+1)*Hours_in_day","v":8760},8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8760,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760,8760,8784,8760,8760]
[null,null,null,"Total energy output",null,null,null,null,{"$f":"SUM(L21:XFD21)","v":31556160},"MWH",null,{"$f":"L13*L18*L20","v":0},{"$f":"M13*M18*M20","v":0},1051200,1051200,1051200,1054080,1051200,1051200,1051200,1054080,1051200,1051200,1051200,1054080,1051200,1051200,1051200,1054080,1051200,1051200,1051200,1054080,1051200,1051200,1051200,1054080,1051200,1051200,1051200,1054080,1051200,1051200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY13*BY18*BY20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK13*EK18*EK20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW13*GW18*GW20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI13*JI18*JI20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU13*LU18*LU20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG13*OG18*OG20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS13*QS18*QS20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Macro Ecoomic"]
[]
[null,null,"Revenue Inflation",null,null,null,{"$f":"InputC!G96","v":"2021-01-01"},null,null,null,null,{"$f":"(L7>=$G$25)*1","v":0},0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(BX7>=$G$25)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(EJ7>=$G$25)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(GV7>=$G$25)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(JH7>=$G$25)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(LT7>=$G$25)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(OF7>=$G$25)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(QR7>=$G$25)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Year",null,null,null,null,null,"Year",null,{"$f":"YEAR(L8)","v":2019},{"$f":"YEAR(M8)","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"YEAR(BY8)","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124,2125,2126,2127,2128,2129,2130,2131,2132,2133,2134,2135,2136,2137,2138,2139,2140,2141,2142,2143,2144,2145,2146,2147,{"$f":"YEAR(EK8)","v":2148},2149,2150,2151,2152,2153,2154,2155,2156,2157,2158,2159,2160,2161,2162,2163,2164,2165,2166,2167,2168,2169,2170,2171,2172,2173,2174,2175,2176,2177,2178,2179,2180,2181,2182,2183,2184,2185,2186,2187,2188,2189,2190,2191,2192,2193,2194,2195,2196,2197,2198,2199,2200,2201,2202,2203,2204,2205,2206,2207,2208,2209,2210,2211,{"$f":"YEAR(GW8)","v":2212},2213,2214,2215,2216,2217,2218,2219,2220,2221,2222,2223,2224,2225,2226,2227,2228,2229,2230,2231,2232,2233,2234,2235,2236,2237,2238,2239,2240,2241,2242,2243,2244,2245,2246,2247,2248,2249,2250,2251,2252,2253,2254,2255,2256,2257,2258,2259,2260,2261,2262,2263,2264,2265,2266,2267,2268,2269,2270,2271,2272,2273,2274,2275,{"$f":"YEAR(JI8)","v":2276},2277,2278,2279,2280,2281,2282,2283,2284,2285,2286,2287,2288,2289,2290,2291,2292,2293,2294,2295,2296,2297,2298,2299,2300,2301,2302,2303,2304,2305,2306,2307,2308,2309,2310,2311,2312,2313,2314,2315,2316,2317,2318,2319,2320,2321,2322,2323,2324,2325,2326,2327,2328,2329,2330,2331,2332,2333,2334,2335,2336,2337,2338,2339,{"$f":"YEAR(LU8)","v":2340},2341,2342,2343,2344,2345,2346,2347,2348,2349,2350,2351,2352,2353,2354,2355,2356,2357,2358,2359,2360,2361,2362,2363,2364,2365,2366,2367,2368,2369,2370,2371,2372,2373,2374,2375,2376,2377,2378,2379,2380,2381,2382,2383,2384,2385,2386,2387,2388,2389,2390,2391,2392,2393,2394,2395,2396,2397,2398,2399,2400,2401,2402,2403,{"$f":"YEAR(OG8)","v":2404},2405,2406,2407,2408,2409,2410,2411,2412,2413,2414,2415,2416,2417,2418,2419,2420,2421,2422,2423,2424,2425,2426,2427,2428,2429,2430,2431,2432,2433,2434,2435,2436,2437,2438,2439,2440,2441,2442,2443,2444,2445,2446,2447,2448,2449,2450,2451,2452,2453,2454,2455,2456,2457,2458,2459,2460,2461,2462,2463,2464,2465,2466,2467,{"$f":"YEAR(QS8)","v":2468},2469,2470,2471,2472,2473,2474,2475,2476,2477,2478,2479,2480,2481,2482,2483,2484,2485,2486,2487,2488,2489,2490,2491,2492,2493,2494,2495,2496,2497,2498,2499,2500,2501,2502,2503,2504,2505,2506,2507,2508,2509,2510,2511,2512,2513,2514,2515,2516,2517,2518]
[null,null,null,"Change in Year",null,null,null,null,null,"Flag",null,{"$f":"(L26<>K26)*1","v":1},{"$f":"(M26<>L26)*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,{"$f":"(BY26<>BX26)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(EK26<>EJ26)*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,{"$f":"(GW26<>GV26)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(JI26<>JH26)*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,{"$f":"(LU26<>LT26)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(OG26<>OF26)*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,{"$f":"(QS26<>QR26)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Annual Inflation Rate",null,null,null,null,null,"% p.a.",null,{"$f":"LOOKUP(L26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(M26,InputS!30:30,InputS!36:36)","v":2.5000000000000001E-2},{"$f":"LOOKUP(N26,InputS!30:30,InputS!36:36)","v":2.1999999999999999E-2},{"$f":"LOOKUP(O26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(P26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(Q26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(R26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(S26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(T26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(U26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(V26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(W26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(X26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(Y26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(Z26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AA26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AB26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AC26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AD26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AE26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AF26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AG26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AH26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AI26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AJ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AK26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AL26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AM26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AN26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AO26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AP26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AQ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AR26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AS26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AT26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AU26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AV26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AW26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AX26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AY26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AZ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BA26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BB26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BC26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BD26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BE26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BF26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BG26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BH26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BI26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BJ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BK26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BL26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BM26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BN26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BO26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BP26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BQ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BR26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BS26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BT26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BU26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BV26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BW26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BX26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BY26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BZ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CA26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CB26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CC26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CD26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CE26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CF26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CG26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CH26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CI26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CJ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CK26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CL26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CM26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CN26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CO26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CP26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CQ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CR26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CS26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CT26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CU26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CV26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CW26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CX26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CY26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CZ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DA26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DB26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DC26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DD26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DE26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DF26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DG26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DH26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DI26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DJ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DK26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DL26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DM26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DN26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DO26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DP26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DQ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DR26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DS26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DT26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DU26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DV26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DW26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DX26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DY26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DZ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(EA26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(EB26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(EC26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(ED26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(EE26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(EF26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(EG26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(EH26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(EI26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(EJ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(EK26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(EL26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(EM26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(EN26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(EO26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(EP26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(EQ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(ER26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(ES26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(ET26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(EU26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(EV26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(EW26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(EX26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(EY26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(EZ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FA26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FB26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FC26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FD26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FE26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FF26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FG26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FH26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FI26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FJ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FK26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FL26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FM26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FN26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FO26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FP26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FQ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FR26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FS26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FT26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FU26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FV26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FW26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FX26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FY26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FZ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GA26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GB26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GC26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GD26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GE26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GF26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GG26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GH26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GI26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GJ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GK26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GL26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GM26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GN26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GO26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GP26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GQ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GR26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GS26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GT26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GU26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GV26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GW26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GX26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GY26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GZ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HA26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HB26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HC26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HD26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HE26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HF26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HG26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HH26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HI26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HJ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HK26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HL26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HM26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HN26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HO26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HP26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HQ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HR26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HS26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HT26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HU26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HV26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HW26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HX26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HY26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HZ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(IA26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(IB26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(IC26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(ID26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(IE26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(IF26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(IG26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(IH26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(II26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(IJ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(IK26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(IL26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(IM26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(IN26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(IO26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(IP26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(IQ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(IR26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(IS26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(IT26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(IU26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(IV26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(IW26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(IX26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(IY26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(IZ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JA26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JB26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JC26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JD26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JE26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JF26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JG26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JH26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JI26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JJ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JK26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JL26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JM26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JN26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JO26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JP26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JQ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JR26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JS26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JT26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JU26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JV26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JW26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JX26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JY26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JZ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KA26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KB26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KC26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KD26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KE26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KF26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KG26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KH26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KI26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KJ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KK26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KL26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KM26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KN26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KO26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KP26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KQ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KR26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KS26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KT26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KU26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KV26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KW26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KX26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KY26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KZ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LA26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LB26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LC26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LD26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LE26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LF26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LG26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LH26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LI26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LJ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LK26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LL26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LM26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LN26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LO26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LP26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LQ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LR26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LS26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LT26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LU26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LV26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LW26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LX26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LY26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LZ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(MA26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(MB26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(MC26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(MD26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(ME26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(MF26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(MG26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(MH26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(MI26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(MJ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(MK26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(ML26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(MM26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(MN26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(MO26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(MP26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(MQ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(MR26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(MS26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(MT26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(MU26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(MV26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(MW26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(MX26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(MY26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(MZ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(NA26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(NB26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(NC26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(ND26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(NE26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(NF26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(NG26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(NH26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(NI26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(NJ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(NK26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(NL26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(NM26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(NN26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(NO26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(NP26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(NQ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(NR26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(NS26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(NT26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(NU26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(NV26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(NW26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(NX26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(NY26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(NZ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(OA26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(OB26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(OC26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(OD26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(OE26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(OF26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(OG26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(OH26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(OI26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(OJ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(OK26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(OL26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(OM26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(ON26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(OO26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(OP26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(OQ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(OR26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(OS26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(OT26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(OU26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(OV26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(OW26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(OX26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(OY26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(OZ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(PA26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(PB26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(PC26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(PD26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(PE26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(PF26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(PG26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(PH26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(PI26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(PJ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(PK26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(PL26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(PM26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(PN26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(PO26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(PP26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(PQ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(PR26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(PS26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(PT26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(PU26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(PV26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(PW26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(PX26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(PY26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(PZ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(QA26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(QB26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(QC26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(QD26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(QE26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(QF26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(QG26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(QH26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(QI26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(QJ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(QK26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(QL26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(QM26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(QN26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(QO26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(QP26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(QQ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(QR26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(QS26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(QT26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(QU26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(QV26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(QW26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(QX26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(QY26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(QZ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(RA26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(RB26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(RC26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(RD26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(RE26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(RF26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(RG26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(RH26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(RI26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(RJ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(RK26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(RL26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(RM26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(RN26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(RO26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(RP26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(RQ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(RR26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(RS26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(RT26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(RU26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(RV26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(RW26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(RX26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(RY26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(RZ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(SA26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(SB26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(SC26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(SD26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(SE26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(SF26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(SG26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(SH26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(SI26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(SJ26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(SK26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(SL26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(SM26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(SN26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(SO26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(SP26,InputS!30:30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(SQ26,InputS!30:30,InputS!36:36)","v":0.02}]
[null,null,null,"Period Inflation Rate",null,null,null,null,null,"% p.p",null,{"$f":"(1+L28)^(1/Months_in_year*L6)-1","v":2.0000000000000018E-2},2.4999999999999911E-2,2.200000000000002E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"(1+BX28)^(1/Months_in_year*BX6)-1","v":2.0000000000000018E-2},2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"(1+EJ28)^(1/Months_in_year*EJ6)-1","v":2.0000000000000018E-2},2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"(1+GV28)^(1/Months_in_year*GV6)-1","v":2.0000000000000018E-2},2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"(1+JH28)^(1/Months_in_year*JH6)-1","v":2.0000000000000018E-2},2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"(1+LT28)^(1/Months_in_year*LT6)-1","v":2.0000000000000018E-2},2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"(1+OF28)^(1/Months_in_year*OF6)-1","v":2.0000000000000018E-2},2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"(1+QR28)^(1/Months_in_year*QR6)-1","v":2.0000000000000018E-2},2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2]
[null,null,null,"Revenue Inflation Index",null,null,null,null,null,"Index",{"$f":"One","v":1},{"$f":"K30*(1+L29*L25)","v":1},1,1.022,1.04244,1.0632888,1.0845545760000002,1.1062456675200001,1.1283705808704001,1.150937992487808,1.1739567523375642,1.1974358873843156,1.2213846051320019,1.2458122972346419,1.2707285431793347,1.2961431140429214,1.3220659763237799,1.3485072958502555,1.3754774417672606,1.4029869906026058,1.4310467304146579,1.4596676650229512,1.4888610183234103,1.5186382386898785,1.5490110034636762,1.5799912235329496,1.6115910480036086,1.6438228689636809,1.6766993263429546,1.7102333128698137,1.74443797912721,1.7793267387097542,1.8149132734839493,1.8512115389536283,1.888235769732701,1.9260004851273551,1.9645204948299022,2.0038109047265005,2.0438871228210305,2.0847648652774513,2.1264601625830002,2.1689893658346602,2.2123691531513536,2.2566165362143806,2.3017488669386683,2.3477838442774419,2.3947395211629909,2.442634311586251,2.4914869978179759,2.5413167377743355,2.5921430725298222,2.6439859339804186,2.6968656526600272,2.7508029657132278,2.8058190250274926,2.8619354055280426,2.9191741136386034,2.9775575959113754,3.0371087478296031,3.0978509227861952,3.1598079412419193,3.223004100066758,3.287464182068093,3.3532134657094548,3.4202777350236437,{"$f":"BW30*(1+BX29*BX25)","v":3.4886832897241167},3.558456955518599,3.6296260946289709,3.7022186165215505,3.7762629888519816,3.8517882486290214,3.9288240136016017,4.0074004938736341,4.0875485037511066,4.1692994738261291,4.2526854633026518,4.3377391725687051,4.4244939560200791,4.5129838351404805,4.6032435118432904,4.6953083820801567,4.78921454972176,4.8849988407161948,4.9826988175305189,5.082352793881129,5.1839998497587514,5.2876798467539263,5.3934334436890046,5.5013021125627848,5.611328154814041,5.7235547179103223,5.8380258122685289,5.9547863285139,6.0738820550841783,6.1953596961858617,6.3192668901095788,6.4456522279117703,6.5745652724700054,6.7060565779194059,6.8401777094777945,6.9769812636673505,7.1165208889406975,7.258851306719512,7.4040283328539021,7.55210889951098,7.7031510775011993,7.8572140990512231,8.0143583810322472,8.1746455486528919,8.3381384596259505,8.5049012288184702,8.674999253394839,8.8484992384627361,9.0254692232319904,9.2059786076966308,9.3900981798505629,9.5779001434475752,9.7694581463165271,9.9648473092428578,10.164144255427715,10.36742714053627,10.574775683346996,10.786271197013935,11.001996620954214,11.222036553373298,11.446477284440764,11.67540683012958,11.908914966732171,12.147093266066815,{"$f":"EI30*(1+EJ29*EJ25)","v":12.390035131388151},12.637835834015915,12.890592550696233,13.148404401710158,13.411372489744361,13.679599939539248,13.953191938330033,14.232255777096633,14.516900892638565,14.807238910491337,15.103383688701165,15.405451362475189,15.713560389724693,16.027831597519185,16.34838822946957,16.675355994058961,17.008863113940141,17.349040376218944,17.696021183743323,18.049941607418191,18.410940439566556,18.779159248357889,19.154742433325048,19.53783728199155,19.92859402763138,20.327165908184007,20.733709226347688,21.148383410874644,21.571351079092135,22.002778100673979,22.442833662687459,22.89169033594121,23.349524142660034,23.816514625513236,24.292844918023501,24.778701816383972,25.27427585271165,25.779761369765883,26.295356597161202,26.821263729104427,27.357689003686517,27.904842783760248,28.462939639435454,29.032198432224163,29.612842400868647,30.205099248886022,30.809201233863742,31.425385258541016,32.053892963711839,32.694970822986079,33.348870239445802,34.015847644234718,34.696164597119413,35.390087889061803,36.097889646843036,36.819847439779899,37.5562443885755,38.307369276347011,39.073516661873953,39.854986995111432,40.652086735013661,41.465128469713932,42.294431039108211,43.140319659890373,{"$f":"GU30*(1+GV29*GV25)","v":44.003126053088181},44.883188574149948,45.780852345632944,46.696469392545602,47.630398780396511,48.583006756004444,49.554666891124533,50.545760228947024,51.556675433525967,52.587808942196489,53.63956512104042,54.71235642346123,55.806603551930458,56.922735622969071,58.061190335428456,59.222414142137026,60.406862424979771,61.614999673479367,62.847299666948956,64.10424566028793,65.386330573493694,66.694057184963569,68.027938328662842,69.388497095236104,70.776267037140826,72.191792377883644,73.635628225441323,75.108340789950148,76.610507605749149,78.142717757864133,79.705572113021418,81.299683555281845,82.925677226387478,84.584190770915228,86.275874586333529,88.001392078060206,89.761419919621417,91.556648318013842,93.387781284374114,95.255536910061593,97.160647648262824,99.103860601228078,101.08593781325264,103.1076565695177,105.16980970090806,107.27320589492622,109.41867001282475,111.60704341308124,113.83918428134287,116.11596796696972,118.43828732630912,120.8070530728353,123.22319413429202,125.68765801697786,128.20141117731742,130.76543940086378,133.38074818888106,136.04836315265868,138.76933041571186,141.54471702402611,144.37561136450663,147.26312359179676,150.2083860636327,153.21255378490537,{"$f":"JG30*(1+JH29*JH25)","v":156.27680486060348},159.40234095781554,162.59038777697185,165.84219553251128,169.1590394431615,172.54222023202473,175.99306463666522,179.51292592939853,183.10318444798651,186.76524813694624,190.50055309968516,194.31056416167888,198.19677544491248,202.16071095381074,206.20392517288695,210.32800367634471,214.53456374987161,218.82525502486905,223.20176012536643,227.66579532787375,232.21911123443124,236.86349345911987,241.60076332830226,246.43277859486832,251.36143416676569,256.38866285010101,261.51643610710306,266.74676482924514,272.08170012583003,277.52333412834662,283.07380081091355,288.73527682713183,294.50998236367445,300.40018201094796,306.40818565116695,312.5363493641903,318.78707635147413,325.16281787850363,331.66607423607371,338.29939572079519,345.06538363521111,351.96669130791531,359.00602513407364,366.1861456367551,373.50986854949019,380.98006592048,388.59966723888959,396.37166058366739,404.29909379534075,412.38507567124759,420.63277718467253,429.04543272836599,437.62634138293333,446.37886821059203,455.30644557480389,464.4125744863,473.70082597602601,483.17484249554656,492.83833934545748,502.69510613236662,512.7490082550139,523.00398842011418,533.46406818851642,544.13334955228675,{"$f":"LS30*(1+LT29*LT25)","v":555.01601654333251},566.11633687419919,577.43866361168318,588.98743688391687,600.76718562159522,612.78252933402712,625.03817992070765,637.53894351912186,650.28972238950428,663.29551683729437,676.56142717404032,690.0926557175211,703.89450883187158,717.972399008509,732.33184698867922,746.97848392845276,761.91805360702187,777.15641467916237,792.69954297274558,808.55353383220051,824.72460450884455,841.21909659902144,858.04347853100194,875.20434810162203,892.70843506365452,910.56260376492764,928.77385584022625,947.34933295703081,966.29631961617144,985.62224600849493,1005.3346909286648,1025.4413847472381,1045.9502124421829,1066.8692166910266,1088.2066010248473,1109.9707330453443,1132.1701477062513,1154.8135506603764,1177.909821673584,1201.4680181070557,1225.497378469197,1250.0073260385809,1275.0074725593527,1300.5076220105398,1326.5177744507505,1353.0481299397654,1380.1090925385608,1407.7112743893322,1435.8654998771187,1464.5828098746611,1493.8744660721543,1523.7519553935974,1554.2269945014693,1585.3115343914988,1617.0177650793287,1649.3581203809154,1682.3452827885337,1715.9921884443045,1750.3120322131906,1785.3182728574545,1821.0246383146036,1857.4451310808956,1894.5940337025136,1932.4859143765639,{"$f":"OE30*(1+OF29*OF25)","v":1971.1356326640953},2010.5583453173772,2050.7695122237246,2091.7849024681991,2133.6206005175632,2176.2930125279145,2219.8188727784727,2264.2152502340423,2309.4995552387231,2355.6895463434976,2402.8033372703676,2450.859404015775,2499.8765920960905,2549.8741239380124,2600.8716064167729,2652.8890385451086,2705.946819316011,2760.0657557023314,2815.2670708163782,2871.572412232706,2929.0038604773604,2987.5839376869076,3047.3356164406459,3108.2823287694591,3170.4479753448481,3233.8569348517453,3298.5340735487803,3364.504755019756,3431.7948501201513,3500.4307471225543,3570.4393620650053,3641.8481493063055,3714.6851122924318,3788.9788145382804,3864.7583908290462,3942.0535586456272,4020.8946298185397,4101.3125224149107,4183.3387728632088,4267.0055483204733,4352.3456592868824,4439.3925724726205,4528.1804239220728,4618.7440324005147,4711.1189130485254,4805.3412913094962,4901.4481171356865,4999.4770794783999,5099.4666210679679,5201.4559534893269,5305.4850725591132,5411.5947740102956,5519.8266694905014,5630.2232028803119,5742.8276669379184,5857.6842202766766,5974.8379046822101,6094.3346627758547,6216.2213560313721,6340.5457831519998,6467.3566988150396,6596.7038327913406,6728.6379094471677,6863.2106676361109,{"$f":"QQ30*(1+QR29*QR25)","v":7000.4748809888333},7140.4843786086103,7283.2940661807825,7428.9599475043979,7577.5391464544864,7729.0899293835764,7883.6717279712484,8041.3451625306734,8202.1720657812875,8366.2155070969129,8533.5398172388504,8704.2106135836275,8878.2948258553006,9055.8607223724066,9236.9779368198542,9421.7174955562514,9610.1518454673769,9802.3548823767251,9998.4019800242604,10198.370019624746,10402.337420017242,10610.384168417588,10822.591851785939,11039.043688821657,11259.824562598091,11485.021053850052,11714.721474927053,11949.015904425594,12187.996222514106,12431.756146964388,12680.391269903675,12933.99909530175,13192.679077207786,13456.532658751941,13725.663311926981,14000.176578165521,14280.180109728832,14565.783711923408,14857.099386161877,15154.241373885116,15457.326201362817,15766.472725390075,16081.802179897877,16403.438223495836,16731.506987965753,17066.137127725069,17407.45987027957,17755.609067685164,18110.721249038867,18472.935674019645,18842.394387500037,19219.242275250039]
[]
[null,null,"Operating Cost Inflation"]
[null,null,null,"Annual Inflation Rate",null,null,{"$f":"InputC!G97","v":"2019-01-01"},null,null,"% p.a.",null,{"$f":"(L7>=$G$33)*1","v":1},{"$f":"(M7>=$G$33)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(BY7>=$G$33)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(EK7>=$G$33)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(GW7>=$G$33)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(JI7>=$G$33)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(LU7>=$G$33)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(OG7>=$G$33)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(QS7>=$G$33)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Period Inflation Rate",null,null,null,null,null,"% p.p.",null,{"$f":"L29","v":2.0000000000000018E-2},{"$f":"M29","v":2.4999999999999911E-2},2.200000000000002E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"BY29","v":2.0000000000000018E-2},2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"EK29","v":2.0000000000000018E-2},2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"GW29","v":2.0000000000000018E-2},2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"JI29","v":2.0000000000000018E-2},2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"LU29","v":2.0000000000000018E-2},2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"OG29","v":2.0000000000000018E-2},2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"QS29","v":2.0000000000000018E-2},2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2]
[null,null,null,"Operating Expense Inflation Index",null,null,null,null,null,"Index",{"$f":"One","v":1},{"$f":"K35*(1+L34*L33)","v":1.02},{"$f":"L35*(1+M34*M33)","v":1.0454999999999999},1.0685009999999999,1.0898710199999999,1.1116684403999999,1.133901809208,1.1565798453921601,1.1797114423000032,1.2033056711460033,1.2273717845689234,1.2519192202603018,1.2769576046655078,1.3024967567588179,1.3285466918939943,1.3551176257318742,1.3822199782465117,1.4098643778114419,1.4380616653676708,1.4668228986750242,1.4961593566485247,1.5260825437814953,1.5566041946571252,1.5877362785502678,1.6194910041212731,1.6518808242036986,1.6849184406877726,1.7186168095015282,1.7529891456915587,1.78804892860539,1.8238099071774978,1.8602861053210478,1.8974918274274688,1.9354416639760181,1.9741504972555386,2.0136335072006495,2.0539061773446625,2.0949843008915559,2.1368839869093872,2.179621666647575,2.2232140999805265,2.2676783819801369,2.3130319496197398,2.3592925886121345,2.4064784403843773,2.4546080091920648,2.503700169375906,2.5537741727634242,2.6048496562186929,2.6569466493430669,2.7100855823299281,2.7642872939765266,2.8195730398560572,2.8759645006531782,2.9334837906662417,2.9921534664795666,3.0519965358091579,3.1130364665253412,3.175297195855848,3.2388031397729651,3.3035792025684243,3.3696507866197929,3.4370438023521888,3.5057846783992326,3.5759003719672173,3.6474183794065618,{"$f":"BX35*(1+BY34*BY33)","v":3.7203667469946931},3.794774081934587,3.8706695635732786,3.9480829548447445,4.0270446139416398,4.1075855062204729,4.1897372163448825,4.2735319606717805,4.3590025998852164,4.4461826518829213,4.5351063049205802,4.6258084310189922,4.7183245996393719,4.8126910916321597,4.9089449134648033,5.0071238117340995,5.1072662879687813,5.2094116137281574,5.3135998460027203,5.4198718429227748,5.5282692797812301,5.6388346653768551,5.751611358684392,5.8666435858580801,5.9839764575752419,6.1036559867267473,6.2257291064612827,6.3502436885905089,6.4772485623623188,6.6067935336095651,6.7389294042817562,6.8737079923673914,7.0111821522147393,7.1514057952590342,7.2944339111642149,7.4403225893874989,7.5891290411752488,7.7409116219987535,7.8957298544387289,8.0536444515275036,8.2147173405580531,8.3790116873692142,8.5465919211165993,8.7175237595389312,8.8918742347297108,9.0697117194243049,9.2511059538127913,9.4361280728890478,9.6248506343468296,9.8173476470337668,10.013694599974443,10.213968491973931,10.418247861813411,10.626612819049679,10.839145075430674,11.055927976939287,11.277046536478073,11.502587467207634,11.732639216551787,11.967292000882823,12.206637840900481,12.45077059771849,12.699786009672859,12.953781729866316,{"$f":"EJ35*(1+EK34*EK33)","v":13.212857364463643},13.477114511752916,13.746656801987974,14.021589938027734,14.302021736788289,14.588062171524054,14.879823414954537,15.177419883253627,15.480968280918701,15.790587646537075,16.106399399467815,16.428527387457173,16.757097935206318,17.092239893910445,17.434084691788655,17.782766385624427,18.138421713336918,18.501190147603655,18.871213950555727,19.248638229566843,19.633610994158179,20.026283214041342,20.42680887832217,20.835345055888613,21.252051957006387,21.677092996146516,22.110634856069446,22.552847553190833,23.003904504254649,23.463982594339743,23.933262246226537,24.411927491151069,24.900166040974092,25.398169361793574,25.906132749029446,26.424255404010037,26.952740512090237,27.491795322332042,28.041631228778684,28.602463853354259,29.174513130421346,29.758003393029774,30.353163460890372,30.960226730108179,31.579431264710344,32.21101989000455,32.855240287804641,33.512345093560732,34.182591995431949,34.86624383534059,35.563568712047406,36.274840086288357,37.000336888014125,37.740343625774408,38.495150498289895,39.265053508255697,40.050354578420809,40.851361669989224,41.668388903389008,42.50175668145679,43.351791815085924,44.218827651387642,45.103204204415398,46.005268288503707,{"$f":"GV35*(1+GW34*GW33)","v":46.925373654273784},47.863881127359264,48.821158749906452,49.797581924904584,50.793533563402676,51.80940423467073,52.845592319364144,53.902504165751431,54.980554249066458,56.080165334047791,57.201768640728751,58.345804013543329,59.512720093814195,60.702974495690484,61.917033985604292,63.15537466531638,64.418482158622709,65.706851801795167,67.020988837831069,68.361408614587688,69.728636786879449,71.123209522617046,72.545673713069391,73.996587187330775,75.476518931077393,76.986049309698942,78.525770295892926,80.096285701810785,81.698211415846998,83.332175644163939,84.998819157047222,86.698795540188172,88.432771450991936,90.20142688001178,92.005455417612012,93.845564525964249,95.722475816483538,97.636925332813206,99.589663839469466,101.58145711625886,103.61308625858403,105.68534798375572,107.79905494343083,109.95503604229945,112.15413676314544,114.39721949840836,116.68516388837654,119.01886716614406,121.39924450946694,123.82722939965628,126.30377398764941,128.8298494674024,131.40644645675044,134.03457538588546,136.71526689360317,139.44957223147523,142.23856367610475,145.08333494962685,147.98500164861937,150.94470168159177,153.96359571522359,157.04286762952808,160.18372498211863,163.38739948176101,{"$f":"JH35*(1+JI34*JI33)","v":166.65514747139622},169.98825042082416,173.38801542924065,176.85577573782547,180.39289125258199,184.00074907763363,187.68076405918632,191.43437934037004,195.26306692717745,199.16832826572099,203.1516948310354,207.21472872765611,211.35902330220924,215.58620376825343,219.8979278436185,224.29588640049087,228.78180412850068,233.3574402110707,238.02458901529212,242.78508079559796,247.64078241150992,252.59359805974012,257.64547002093491,262.79837942135362,268.05434700978071,273.41543394997632,278.88374262897582,284.46141748155537,290.15064583118647,295.95365874781021,301.87273192276643,307.91018656122179,314.06839029244622,320.34975809829513,326.75675326026101,333.29188832546623,339.95772609197559,346.7568806138151,353.69201822609142,360.76585859061328,367.98117576242555,375.34079927767408,382.84761526322757,390.50456756849212,398.31465891986198,406.28095209825921,414.4065711402244,422.6947025630289,431.14859661428949,439.77156854657528,448.56699991750679,457.53833991585691,466.68910671417405,476.02288884845751,485.54334662542669,495.25421355793526,505.15929782909399,515.26248378567584,525.56773346138937,536.07908813061715,546.8006698932295,557.7366832910941,568.89141695691603,580.26924529605435,{"$f":"LT35*(1+LU34*LU33)","v":591.87463020197549},603.71212280601503,615.78636526213529,628.10209256737801,640.66413441872555,653.47741710710011,666.54696544924218,679.87790475822703,693.4754628533916,707.34497211045948,721.49187155266873,735.92170898372217,750.6401431633966,765.65294602666449,780.9660049471978,796.58532504614175,812.51703154706456,828.76737217800587,845.34271962156595,862.24957401399729,879.49456549427725,897.08445680416287,915.02614594024612,933.3266688590511,951.99320223623215,971.03306628095686,990.45372760657597,1010.2628021587075,1030.4680582018816,1051.0774193659192,1072.0989677532377,1093.5409471083026,1115.4117660504687,1137.720001371478,1160.4744013989075,1183.6838894268856,1207.3575672154234,1231.5047185597318,1256.1348129309265,1281.2575091895451,1306.8826593733361,1333.0203125608027,1359.6807188120188,1386.8743331882592,1414.6118198520244,1442.904056249065,1471.7621373740462,1501.1973801215272,1531.2213277239578,1561.845754278437,1593.0826693640058,1624.9443227512859,1657.4432092063116,1690.5920733904379,1724.4039148582467,1758.8919931554117,1794.0698330185201,1829.9512296788905,1866.5502542724685,1903.8812593579178,1941.9588845450762,1980.7980622359778,2020.4140234806973,2060.8223039503114,{"$f":"OF35*(1+OG34*OG33)","v":2102.0387500293177},2144.0795250299043,2186.9611155305024,2230.7003378411123,2275.3143445979345,2320.820631489893,2367.2370441196908,2414.5817850020849,2462.8734207021266,2512.1308891161693,2562.3735068984929,2613.6209770364626,2665.8933965771921,2719.2112645087359,2773.5954897989109,2829.0673995948891,2885.6487475867871,2943.3617225385228,3002.2289569892932,3062.2735361290793,3123.5190068516608,3185.9893869886942,3249.709174728468,3314.7033582230374,3380.9974253874984,3448.6173738952484,3517.5897213731532,3587.9415158006163,3659.7003461166287,3732.8943530389615,3807.5522400997406,3883.7032849017355,3961.3773505997701,4040.6048976117654,4121.4169955640009,4203.845335475281,4287.9222421847871,4373.6806870284827,4461.1543007690525,4550.3773867844338,4641.3849345201224,4734.2126332105254,4828.8968858747357,4925.4748235922307,5023.9843200640753,5124.4640064653568,5226.953286594664,5331.492352326557,5438.1221993730878,5546.8846433605495,5657.8223362277604,5770.9787829523157,5886.3983586113618,6004.126325783589,6124.2088522992608,6246.693029345246,6371.6268899321512,6499.0594277307946,6629.0406162854106,6761.621428611119,6896.8538571833415,7034.7909343270085,7175.4867530135489,7318.9964880738198,{"$f":"QR35*(1+QS34*QS33)","v":7465.3764178352967},7614.6839461920026,7766.9776251158428,7922.3171776181598,8080.7635211705228,8242.3787915939338,8407.226367425812,8575.3708947743289,8746.8783126698163,8921.8158789232129,9100.2521965016767,9282.2572404317107,9467.9023852403443,9657.2604329451515,9850.4056416040548,10047.413754436137,10248.36202952486,10453.329270115357,10662.395855517665,10875.643772628018,11093.15664808058,11315.019781042191,11541.320176663034,11772.146580196295,12007.589511800221,12247.741302036226,12492.69612807695,12742.550050638489,12997.401051651259,13257.349072684285,13522.496054137971,13792.945975220731,14068.804894725146,14350.180992619649,14637.184612472043,14929.928304721485,15228.526870815915,15533.097408232234,15843.759356396879,16160.634543524817,16483.847234395314,16813.524179083222,17149.794662664888,17492.790555918185,17842.646367036548,18199.499294377281,18563.489280264828,18934.759065870127,19313.454247187528,19699.723332131278,20093.717798773905]
[]
[]
[null,"Operating Cash Flow"]
[]
[" ",null,"Capital Expenditure"]
[null,null,null,"Total Cost",null,"Euro",{"$f":"InputC!G49","v":380000000},null,null,"Euro",null,{"$f":"$G$41","v":380000000},{"$f":"$G$41","v":380000000},380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,{"$f":"$G$41","v":380000000},380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,{"$f":"$G$41","v":380000000},380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,{"$f":"$G$41","v":380000000},380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,{"$f":"$G$41","v":380000000},380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,{"$f":"$G$41","v":380000000},380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,{"$f":"$G$41","v":380000000},380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,{"$f":"$G$41","v":380000000},380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000]
[null,null,null,"S-curve",null,"%",null,null,{"$f":"SUM(L42:XFD42)","v":1},"%",null,{"$f":"LOOKUP(L4,InputS!$5:$5,InputS!$13:$13)","v":0.5},{"$f":"LOOKUP(M4,InputS!$5:$5,InputS!$13:$13)","v":0.5},{"$f":"LOOKUP(N4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(O4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(P4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(Q4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(R4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(S4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(T4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(U4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(V4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(W4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(X4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(Y4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(Z4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(AA4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(AB4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(AC4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(AD4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(AE4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(AF4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(AG4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(AH4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(AI4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(AJ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(AK4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(AL4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(AM4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(AN4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(AO4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(AP4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(AQ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(AR4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(AS4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(AT4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(AU4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(AV4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(AW4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(AX4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(AY4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(AZ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(BA4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(BB4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(BC4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(BD4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(BE4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(BF4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(BG4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(BH4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(BI4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(BJ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(BK4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(BL4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(BM4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(BN4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(BO4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(BP4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(BQ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(BR4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(BS4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(BT4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(BU4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(BV4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(BW4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(BX4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(BY4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(BZ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(CA4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(CB4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(CC4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(CD4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(CE4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(CF4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(CG4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(CH4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(CI4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(CJ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(CK4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(CL4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(CM4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(CN4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(CO4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(CP4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(CQ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(CR4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(CS4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(CT4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(CU4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(CV4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(CW4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(CX4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(CY4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(CZ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(DA4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(DB4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(DC4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(DD4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(DE4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(DF4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(DG4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(DH4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(DI4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(DJ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(DK4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(DL4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(DM4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(DN4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(DO4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(DP4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(DQ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(DR4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(DS4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(DT4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(DU4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(DV4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(DW4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(DX4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(DY4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(DZ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(EA4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(EB4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(EC4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(ED4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(EE4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(EF4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(EG4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(EH4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(EI4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(EJ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(EK4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(EL4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(EM4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(EN4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(EO4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(EP4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(EQ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(ER4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(ES4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(ET4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(EU4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(EV4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(EW4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(EX4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(EY4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(EZ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(FA4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(FB4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(FC4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(FD4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(FE4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(FF4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(FG4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(FH4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(FI4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(FJ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(FK4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(FL4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(FM4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(FN4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(FO4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(FP4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(FQ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(FR4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(FS4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(FT4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(FU4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(FV4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(FW4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(FX4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(FY4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(FZ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(GA4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(GB4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(GC4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(GD4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(GE4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(GF4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(GG4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(GH4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(GI4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(GJ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(GK4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(GL4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(GM4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(GN4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(GO4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(GP4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(GQ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(GR4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(GS4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(GT4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(GU4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(GV4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(GW4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(GX4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(GY4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(GZ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(HA4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(HB4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(HC4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(HD4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(HE4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(HF4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(HG4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(HH4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(HI4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(HJ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(HK4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(HL4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(HM4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(HN4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(HO4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(HP4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(HQ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(HR4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(HS4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(HT4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(HU4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(HV4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(HW4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(HX4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(HY4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(HZ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(IA4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(IB4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(IC4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(ID4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(IE4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(IF4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(IG4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(IH4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(II4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(IJ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(IK4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(IL4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(IM4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(IN4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(IO4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(IP4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(IQ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(IR4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(IS4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(IT4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(IU4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(IV4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(IW4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(IX4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(IY4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(IZ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(JA4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(JB4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(JC4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(JD4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(JE4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(JF4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(JG4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(JH4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(JI4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(JJ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(JK4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(JL4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(JM4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(JN4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(JO4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(JP4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(JQ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(JR4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(JS4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(JT4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(JU4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(JV4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(JW4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(JX4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(JY4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(JZ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(KA4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(KB4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(KC4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(KD4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(KE4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(KF4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(KG4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(KH4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(KI4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(KJ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(KK4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(KL4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(KM4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(KN4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(KO4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(KP4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(KQ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(KR4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(KS4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(KT4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(KU4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(KV4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(KW4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(KX4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(KY4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(KZ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(LA4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(LB4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(LC4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(LD4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(LE4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(LF4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(LG4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(LH4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(LI4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(LJ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(LK4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(LL4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(LM4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(LN4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(LO4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(LP4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(LQ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(LR4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(LS4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(LT4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(LU4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(LV4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(LW4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(LX4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(LY4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(LZ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(MA4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(MB4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(MC4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(MD4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(ME4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(MF4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(MG4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(MH4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(MI4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(MJ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(MK4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(ML4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(MM4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(MN4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(MO4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(MP4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(MQ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(MR4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(MS4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(MT4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(MU4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(MV4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(MW4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(MX4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(MY4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(MZ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(NA4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(NB4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(NC4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(ND4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(NE4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(NF4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(NG4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(NH4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(NI4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(NJ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(NK4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(NL4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(NM4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(NN4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(NO4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(NP4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(NQ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(NR4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(NS4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(NT4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(NU4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(NV4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(NW4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(NX4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(NY4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(NZ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(OA4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(OB4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(OC4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(OD4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(OE4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(OF4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(OG4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(OH4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(OI4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(OJ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(OK4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(OL4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(OM4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(ON4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(OO4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(OP4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(OQ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(OR4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(OS4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(OT4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(OU4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(OV4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(OW4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(OX4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(OY4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(OZ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(PA4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(PB4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(PC4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(PD4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(PE4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(PF4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(PG4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(PH4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(PI4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(PJ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(PK4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(PL4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(PM4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(PN4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(PO4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(PP4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(PQ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(PR4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(PS4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(PT4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(PU4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(PV4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(PW4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(PX4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(PY4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(PZ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(QA4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(QB4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(QC4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(QD4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(QE4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(QF4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(QG4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(QH4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(QI4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(QJ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(QK4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(QL4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(QM4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(QN4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(QO4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(QP4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(QQ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(QR4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(QS4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(QT4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(QU4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(QV4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(QW4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(QX4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(QY4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(QZ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(RA4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(RB4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(RC4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(RD4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(RE4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(RF4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(RG4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(RH4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(RI4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(RJ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(RK4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(RL4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(RM4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(RN4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(RO4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(RP4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(RQ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(RR4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(RS4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(RT4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(RU4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(RV4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(RW4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(RX4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(RY4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(RZ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(SA4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(SB4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(SC4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(SD4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(SE4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(SF4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(SG4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(SH4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(SI4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(SJ4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(SK4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(SL4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(SM4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(SN4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(SO4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(SP4,InputS!$5:$5,InputS!$13:$13)","v":0},{"$f":"LOOKUP(SQ4,InputS!$5:$5,InputS!$13:$13)","v":0}]
[null,null,null,"Capital Expenditure per Period",null,"Euro",null,null,{"$f":"SUM(L43:XFD43)","v":380000000},"Euro",null,{"$f":"L42*L41","v":190000000},{"$f":"M42*M41","v":190000000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY42*BY41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK42*EK41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW42*GW41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI42*JI41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU42*LU41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG42*OG41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS42*QS41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operatation Expense"]
[null,null,null,"Annual Expense",null,"Euro/year",{"$f":"InputC!G64","v":3250000},{"$f":"G46/12*H6","v":3250000},{"$f":"SUM(L46:XFD46)","v":97500000},"Euro per Period",null,{"$f":"$H$46*L9","v":0},{"$f":"$H$46*M9","v":0},3250000,3250000,3250000,3250000,3250000,3250000,3250000,3250000,3250000,3250000,3250000,3250000,3250000,3250000,3250000,3250000,3250000,3250000,3250000,3250000,3250000,3250000,3250000,3250000,3250000,3250000,3250000,3250000,3250000,3250000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$46*BY9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$46*EK9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$46*GW9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$46*JI9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$46*LU9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$46*OG9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$46*QS9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Annual Maintenance",null,"Euro/year",{"$f":"InputC!G80","v":3200000},{"$f":"G47/Months_in_year*H6","v":3200000},{"$f":"SUM(L47:XFD47)","v":96000000},"Euro per Period",null,{"$f":"$H$47*L9","v":0},{"$f":"$H$47*M9","v":0},3200000,3200000,3200000,3200000,3200000,3200000,3200000,3200000,3200000,3200000,3200000,3200000,3200000,3200000,3200000,3200000,3200000,3200000,3200000,3200000,3200000,3200000,3200000,3200000,3200000,3200000,3200000,3200000,3200000,3200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$47*BY9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$47*EK9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$47*GW9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$47*JI9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$47*LU9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$47*OG9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$47*QS9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Annual Operating Expense before Inflation",null,null,null,null,{"$f":"SUM(L48:XFD48)","v":193500000},"Euro per Period",null,{"$f":"SUM(L46:L47)","v":0},{"$f":"SUM(M46:M47)","v":0},6450000,6450000,6450000,6450000,6450000,6450000,6450000,6450000,6450000,6450000,6450000,6450000,6450000,6450000,6450000,6450000,6450000,6450000,6450000,6450000,6450000,6450000,6450000,6450000,6450000,6450000,6450000,6450000,6450000,6450000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY46:BY47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK46:EK47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GW46:GW47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JI46:JI47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LU46:LU47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OG46:OG47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QS46:QS47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"O&M Cost with Inflation",null,null,null,null,{"$f":"SUM(L49:XFD49)","v":279588364.13226575},"Euro per Period",null,{"$f":"L48*L35","v":0},{"$f":"M48*M35","v":0},6891831.4499999993,7029668.078999999,7170261.4405799992,7313666.6693915995,7459940.0027794326,7609138.8028350212,7761321.5788917216,7916548.0104695559,8074878.9706789469,8236376.5500925248,8401104.0810943749,8569126.1627162639,8740508.6859705895,8915318.8596899994,9093625.2368838005,9275497.7416214757,9461007.6964539066,9650227.8503829837,9843232.4073906448,10040097.055538457,10240898.996649228,10445716.976582212,10654631.316113856,10867723.942436133,11085078.421284856,11306779.989710554,11532915.589504765,11763573.901294861,11998845.379320757,12238822.286907174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY48*BY35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK48*EK35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW48*GW35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI48*JI35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU48*LU35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG48*OG35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS48*QS35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Age in Periods",null,null,null,null,null,"Periods",null,{"$f":"K51+L9","v":0},{"$f":"L51+M9","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"BX51+BY9","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"EJ51+EK9","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"GV51+GW9","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"JH51+JI9","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"LT51+LU9","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"OF51+OG9","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"QR51+QS9","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30]
[null,null,null,"Age in Years",null,"Periods in Year",{"$f":"InputC!G15","v":1},null,null,"Years",null,{"$f":"ROUNDUP(L51/$G$52,0)","v":0},{"$f":"ROUNDUP(M51/$G$52,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"ROUNDUP(BY51/$G$52,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"ROUNDUP(EK51/$G$52,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"ROUNDUP(GW51/$G$52,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"ROUNDUP(JI51/$G$52,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"ROUNDUP(LU51/$G$52,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"ROUNDUP(OG51/$G$52,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"ROUNDUP(QS51/$G$52,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30]
[]
[null,null,"Turbine Maintenance"]
[null,null,null,"Period of Major Turbine Maintenance",null,"Frequency Post COD",{"$f":"InputC!$G$87","v":5},null,null,"Euro",null,{"$f":"(MOD(L52,$G$55)=0)*L9*L27","v":0},{"$f":"(MOD(M52,$G$55)=0)*M9*M27","v":0},0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(MOD(BY52,$G$55)=0)*BY9*BY27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(MOD(EK52,$G$55)=0)*EK9*EK27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(MOD(GW52,$G$55)=0)*GW9*GW27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(MOD(JI52,$G$55)=0)*JI9*JI27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(MOD(LU52,$G$55)=0)*LU9*LU27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(MOD(OG52,$G$55)=0)*OG9*OG27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(MOD(QS52,$G$55)=0)*QS9*QS27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Nominal Major Maintenance Including Inflation",null,null,{"$f":"InputC!G81","v":4000000},null,null,"Euro",null,{"$f":"$G$56*L35*L9","v":0},{"$f":"$G$56*M35*M9","v":0},4274004,4359484.08,4446673.7615999999,4535607.2368320003,4626319.3815686405,4718845.769200013,4813222.6845840132,4909487.1382756932,5007676.8810412074,5107830.4186620312,5209987.0270352717,5314186.7675759774,5420470.502927497,5528879.9129860466,5639457.5112457676,5752246.6614706833,5867291.5947000971,5984637.426594099,6104330.1751259817,6226416.7786285011,6350945.1142010707,6477964.0164850922,6607523.2968147947,6739673.7627510903,6874467.2380061131,7011956.5827662349,7152195.7144215601,7295239.6287099915,7441144.4212841913,7589967.3097098749,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$56*BY35*BY9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$56*EK35*EK9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$56*GW35*GW9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$56*JI35*JI9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$56*LU35*LU9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$56*OG35*OG9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$56*QS35*QS9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Maintenance Cost Incurred",null,null,null,null,{"$f":"SUM(L57:XFD57)","v":36064458.637820929},"Euro",null,{"$f":"L56*L55","v":0},{"$f":"M56*M55","v":0},0,0,0,0,4626319.3815686405,0,0,0,0,5107830.4186620312,0,0,0,0,5639457.5112457676,0,0,0,0,6226416.7786285011,0,0,0,0,6874467.2380061131,0,0,0,0,7589967.3097098749,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY56*BY55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK56*EK55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW56*GW55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI56*JI55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU56*LU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG56*OG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS56*QS55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Maintenance Cost  x Debt Repayment Flag",null,null,null,null,null,"Flag",null,{"$f":"L57","v":0},{"$f":"M57","v":0},0,0,0,0,4626319.3815686405,0,0,0,0,5107830.4186620312,0,0,0,0,5639457.5112457676,0,0,0,0,6226416.7786285011,0,0,0,0,6874467.2380061131,0,0,0,0,7589967.3097098749,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"COD Period Flag",null,"Date",{"$f":"EDATE(G9,-G6)","v":"2020-01-01"},null,{"$f":"SUM(L60:XFD60)","v":1},"Flag",null,{"$f":"(L7=$G$60)*1","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BX7=$G$60)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EJ7=$G$60)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GV7=$G$60)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JH7=$G$60)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LT7=$G$60)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OF7=$G$60)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QR7=$G$60)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Counter for using SUMIF",null,null,null,null,null,"Counter",null,{"$f":"K61+K60+K55","v":0},0,1,1,1,1,1,2,2,2,2,2,3,3,3,3,3,4,4,4,4,4,5,5,5,5,5,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"BW61+BW60+BW55","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"EI61+EI60+EI55","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"GU61+GU60+GU55","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"JG61+JG60+JG55","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"LS61+LS60+LS55","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"OE61+OE60+OE55","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"QQ61+QQ60+QQ55","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,null,null,"Periods in Reserve ",null,null,null,null,null,"Periods",null,{"$f":"COUNTIF(61:61,L61)*L9","v":0},{"$f":"COUNTIF(61:61,M61)*M9","v":0},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"COUNTIF(61:61,BY61)*BY9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"COUNTIF(61:61,EK61)*EK9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"COUNTIF(61:61,GW61)*GW9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"COUNTIF(61:61,JI61)*JI9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"COUNTIF(61:61,LU61)*LU9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"COUNTIF(61:61,OG61)*OG9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"COUNTIF(61:61,QS61)*QS9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"SUMIF with Counter - Note that is sums across",null,null,null,null,null,"Euro",null,{"$f":"SUMIF(61:61,L61,59:59)","v":0},{"$f":"SUMIF(61:61,M61,59:59)","v":0},4626319.3815686405,4626319.3815686405,4626319.3815686405,4626319.3815686405,4626319.3815686405,5107830.4186620312,5107830.4186620312,5107830.4186620312,5107830.4186620312,5107830.4186620312,5639457.5112457676,5639457.5112457676,5639457.5112457676,5639457.5112457676,5639457.5112457676,6226416.7786285011,6226416.7786285011,6226416.7786285011,6226416.7786285011,6226416.7786285011,6874467.2380061131,6874467.2380061131,6874467.2380061131,6874467.2380061131,6874467.2380061131,7589967.3097098749,7589967.3097098749,7589967.3097098749,7589967.3097098749,7589967.3097098749,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(61:61,BY61,59:59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(61:61,EK61,59:59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(61:61,GW61,59:59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(61:61,JI61,59:59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(61:61,LU61,59:59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(61:61,OG61,59:59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(61:61,QS61,59:59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deposit - Use the Above Line and Divide by the Period",null,"Frequency Post COD",{"$f":"InputC!$G$87","v":5},null,null,"Euro",null,{"$f":"IFERROR(L63/L62,0)","v":0},{"$f":"IFERROR(M63/M62,0)","v":0},925263.87631372805,925263.87631372805,925263.87631372805,925263.87631372805,925263.87631372805,1021566.0837324063,1021566.0837324063,1021566.0837324063,1021566.0837324063,1021566.0837324063,1127891.5022491536,1127891.5022491536,1127891.5022491536,1127891.5022491536,1127891.5022491536,1245283.3557257003,1245283.3557257003,1245283.3557257003,1245283.3557257003,1245283.3557257003,1374893.4476012227,1374893.4476012227,1374893.4476012227,1374893.4476012227,1374893.4476012227,1517993.4619419749,1517993.4619419749,1517993.4619419749,1517993.4619419749,1517993.4619419749,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(BY63/BY62,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(EK63/EK62,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(GW63/GW62,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(JI63/JI62,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(LU63/LU62,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OG63/OG62,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(QS63/QS62,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" "]
[null,null,"Maintenance Reserve Account for Turbine Maintenance"]
[null,null,null,"Opening Balance",null,null,null,null,null,"Euro",null,{"$f":"K70","v":0},{"$f":"L70","v":0},0,925263.87631372805,1850527.7526274561,2775791.6289411839,3701055.5052549122,0,1021566.0837324063,2043132.1674648125,3064698.2511972189,4086264.334929625,0,1127891.5022491536,2255783.0044983071,3383674.5067474609,4511566.0089966143,0,1245283.3557257003,2490566.7114514005,3735850.067177101,4981133.4229028011,0,1374893.4476012227,2749786.8952024453,4124680.3428036682,5499573.7904048907,0,1517993.4619419749,3035986.9238839499,4553980.3858259246,6071973.8477678997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Deposit",null,null,{"$f":"InputC!$G$91","v":true},null,{"$f":"SUM(L68:XFD68)","v":36064458.637820929},"Euro",null,{"$f":"L64*$G$68","v":0},{"$f":"M64*$G$68","v":0},925263.87631372805,925263.87631372805,925263.87631372805,925263.87631372805,925263.87631372805,1021566.0837324063,1021566.0837324063,1021566.0837324063,1021566.0837324063,1021566.0837324063,1127891.5022491536,1127891.5022491536,1127891.5022491536,1127891.5022491536,1127891.5022491536,1245283.3557257003,1245283.3557257003,1245283.3557257003,1245283.3557257003,1245283.3557257003,1374893.4476012227,1374893.4476012227,1374893.4476012227,1374893.4476012227,1374893.4476012227,1517993.4619419749,1517993.4619419749,1517993.4619419749,1517993.4619419749,1517993.4619419749,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY64*$G$68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK64*$G$68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW64*$G$68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI64*$G$68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU64*$G$68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG64*$G$68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS64*$G$68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Withdrawl",null,null,{"$f":"InputC!$G$91","v":true},null,{"$f":"SUM(L69:XFD69)","v":36064458.637820929},"Euro",null,{"$f":"L59*$G$69","v":0},{"$f":"M59*$G$69","v":0},0,0,0,0,4626319.3815686405,0,0,0,0,5107830.4186620312,0,0,0,0,5639457.5112457676,0,0,0,0,6226416.7786285011,0,0,0,0,6874467.2380061131,0,0,0,0,7589967.3097098749,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY59*$G$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK59*$G$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW59*$G$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI59*$G$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU59*$G$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG59*$G$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS59*$G$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,null,"Euro",null,{"$f":"L67+L68-L69","v":0},{"$f":"M67+M68-M69","v":0},925263.87631372805,1850527.7526274561,2775791.6289411839,3701055.5052549122,0,1021566.0837324063,2043132.1674648125,3064698.2511972189,4086264.334929625,0,1127891.5022491536,2255783.0044983071,3383674.5067474609,4511566.0089966143,0,1245283.3557257003,2490566.7114514005,3735850.067177101,4981133.4229028011,0,1374893.4476012227,2749786.8952024453,4124680.3428036682,5499573.7904048907,0,1517993.4619419749,3035986.9238839499,4553980.3858259246,6071973.8477678997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY67+BY68-BY69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK67+EK68-EK69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW67+GW68-GW69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI67+JI68-JI69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU67+LU68-LU69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG67+OG68-OG69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS67+QS68-QS69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Check of Closing Balance",null,null,{"$f":"LOOKUP(I9,51:51,70:70)","v":0}]
[]
[null,null,"Blade Maintenance"]
[null,null,null,"Period of Blade Maintenance",null,null,{"$f":"InputC!G88","v":7},null,null,"Flag",null,{"$f":"(MOD(L52,$G$75)=0)*L9*L27","v":0},{"$f":"(MOD(M52,$G$75)=0)*M9*M27","v":0},0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(MOD(BY52,$G$75)=0)*BY9*BY27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(MOD(EK52,$G$75)=0)*EK9*EK27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(MOD(GW52,$G$75)=0)*GW9*GW27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(MOD(JI52,$G$75)=0)*JI9*JI27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(MOD(LU52,$G$75)=0)*LU9*LU27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(MOD(OG52,$G$75)=0)*OG9*OG27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(MOD(QS52,$G$75)=0)*QS9*QS27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Blade Maintenance Incurred with Inflation",null,null,{"$f":"InputC!G82","v":4800000},null,null,"Euro",null,{"$f":"$G$76*L75*L30*L35","v":0},{"$f":"$G$76*M75*M30*M35","v":0},0,0,0,0,0,0,6647665.0247902824,0,0,0,0,0,0,8771452.8241665997,0,0,0,0,0,0,11573745.722695684,0,0,0,0,0,0,15271311.690186713,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$76*BY75*BY30*BY35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$76*EK75*EK30*EK35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$76*GW75*GW30*GW35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$76*JI75*JI30*JI35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$76*LU75*LU30*LU35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$76*OG75*OG30*OG35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$76*QS75*QS30*QS35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Blade Maintenance During the Debt Repayment",null,null,null,null,null,null,null,{"$f":"L76","v":0},{"$f":"M76","v":0},0,0,0,0,0,0,6647665.0247902824,0,0,0,0,0,0,8771452.8241665997,0,0,0,0,0,0,11573745.722695684,0,0,0,0,0,0,15271311.690186713,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Counter for Blade Maintenance",null,null,null,null,null,"Counter",null,{"$f":"K79+K75+K60","v":0},{"$f":"L79+L75+L60","v":0},1,1,1,1,1,1,1,2,2,2,2,2,2,2,3,3,3,3,3,3,3,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"BX79+BX75+BX60","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"EJ79+EJ75+EJ60","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"GV79+GV75+GV60","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"JH79+JH75+JH60","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"LT79+LT75+LT60","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"OF79+OF75+OF60","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"QR79+QR75+QR60","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,null,null,"Reserve Periods",null,null,null,null,null,"Periods",null,{"$f":"SUMIF(79:79,L79,9:9)","v":0},{"$f":"SUMIF(79:79,M79,9:9)","v":0},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"SUMIF(79:79,BY79,9:9)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"SUMIF(79:79,EK79,9:9)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"SUMIF(79:79,GW79,9:9)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"SUMIF(79:79,JI79,9:9)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"SUMIF(79:79,LU79,9:9)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"SUMIF(79:79,OG79,9:9)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"SUMIF(79:79,QS79,9:9)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[]
[null,null,null,"Sumif with counter",null,null,null,null,null,null,null,{"$f":"SUMIF(79:79,L79,78:78)","v":0},{"$f":"SUMIF(79:79,M79,78:78)","v":0},6647665.0247902824,6647665.0247902824,6647665.0247902824,6647665.0247902824,6647665.0247902824,6647665.0247902824,6647665.0247902824,8771452.8241665997,8771452.8241665997,8771452.8241665997,8771452.8241665997,8771452.8241665997,8771452.8241665997,8771452.8241665997,11573745.722695684,11573745.722695684,11573745.722695684,11573745.722695684,11573745.722695684,11573745.722695684,11573745.722695684,15271311.690186713,15271311.690186713,15271311.690186713,15271311.690186713,15271311.690186713,15271311.690186713,15271311.690186713,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(79:79,BY79,78:78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(79:79,EK79,78:78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(79:79,GW79,78:78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(79:79,JI79,78:78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(79:79,LU79,78:78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(79:79,OG79,78:78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(79:79,QS79,78:78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Accumulated Amount from Sumif Divided by Periods",null,null,{"$f":"G75","v":7},{"$f":"G83*Months_in_year/H6","v":7},null,null,null,{"$f":"IFERROR(L82/L80,0)","v":0},{"$f":"IFERROR(M82/M80,0)","v":0},949666.43211289751,949666.43211289751,949666.43211289751,949666.43211289751,949666.43211289751,949666.43211289751,949666.43211289751,1253064.6891666572,1253064.6891666572,1253064.6891666572,1253064.6891666572,1253064.6891666572,1253064.6891666572,1253064.6891666572,1653392.2460993833,1653392.2460993833,1653392.2460993833,1653392.2460993833,1653392.2460993833,1653392.2460993833,1653392.2460993833,2181615.9557409589,2181615.9557409589,2181615.9557409589,2181615.9557409589,2181615.9557409589,2181615.9557409589,2181615.9557409589,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(BY82/BY80,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(EK82/EK80,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(GW82/GW80,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(JI82/JI80,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(LU82/LU80,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OG82/OG80,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(QS82/QS80,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Maintenance Reserve Account for Turbine Maintenance"]
[null,null,null,"Opening Balance",null,null,null,null,null,"Euro",null,{"$f":"K89","v":0},{"$f":"L89","v":0},0,949666.43211289751,1899332.864225795,2848999.2963386923,3798665.7284515901,4748332.1605644878,5697998.5926773855,0,1253064.6891666572,2506129.3783333143,3759194.0674999715,5012258.7566666286,6265323.4458332863,7518388.1349999439,0,1653392.2460993833,3306784.4921987667,4960176.7382981498,6613568.9843975333,8266961.2304969169,9920353.4765962996,0,2181615.9557409589,4363231.9114819178,6544847.8672228772,8726463.8229638357,10908079.778704794,13089695.734445753,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Deposit",null,null,{"$f":"InputC!$G$91","v":true},null,null,"Euro",null,{"$f":"L83*$G$87","v":0},{"$f":"M83*$G$87","v":0},949666.43211289751,949666.43211289751,949666.43211289751,949666.43211289751,949666.43211289751,949666.43211289751,949666.43211289751,1253064.6891666572,1253064.6891666572,1253064.6891666572,1253064.6891666572,1253064.6891666572,1253064.6891666572,1253064.6891666572,1653392.2460993833,1653392.2460993833,1653392.2460993833,1653392.2460993833,1653392.2460993833,1653392.2460993833,1653392.2460993833,2181615.9557409589,2181615.9557409589,2181615.9557409589,2181615.9557409589,2181615.9557409589,2181615.9557409589,2181615.9557409589,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY83*$G$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK83*$G$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW83*$G$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI83*$G$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU83*$G$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG83*$G$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS83*$G$87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Withdrawl",null,null,{"$f":"InputC!$G$91","v":true},null,null,"Euro",null,{"$f":"L78*$G$88","v":0},{"$f":"M78*$G$88","v":0},0,0,0,0,0,0,6647665.0247902824,0,0,0,0,0,0,8771452.8241665997,0,0,0,0,0,0,11573745.722695684,0,0,0,0,0,0,15271311.690186713,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY78*$G$88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK78*$G$88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW78*$G$88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI78*$G$88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU78*$G$88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG78*$G$88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS78*$G$88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,null,"Euro",null,{"$f":"L86+L87-L88","v":0},{"$f":"M86+M87-M88","v":0},949666.43211289751,1899332.864225795,2848999.2963386923,3798665.7284515901,4748332.1605644878,5697998.5926773855,0,1253064.6891666572,2506129.3783333143,3759194.0674999715,5012258.7566666286,6265323.4458332863,7518388.1349999439,0,1653392.2460993833,3306784.4921987667,4960176.7382981498,6613568.9843975333,8266961.2304969169,9920353.4765962996,0,2181615.9557409589,4363231.9114819178,6544847.8672228772,8726463.8229638357,10908079.778704794,13089695.734445753,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY86+BY87-BY88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK86+EK87-EK88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW86+GW87-GW88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI86+JI87-JI88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU86+LU87-LU88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG86+OG87-OG88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS86+QS87-QS88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Check of Closing Balance",null,null,{"$f":"LOOKUP(I9,51:51,89:89)","v":0}]
[]
[null,null,null,"Total Operating Cost",null,null,null,null,null,"Euro",null,{"$f":"L49+L76+L59","v":0},{"$f":"M49+M76+M59","v":0},6891831.4499999993,7029668.078999999,7170261.4405799992,7313666.6693915995,12086259.384348072,7609138.8028350212,14408986.603682004,7916548.0104695559,8074878.9706789469,13344206.968754556,8401104.0810943749,8569126.1627162639,8740508.6859705895,17686771.683856599,14733082.748129569,9275497.7416214757,9461007.6964539066,9650227.8503829837,9843232.4073906448,16266513.834166959,21814644.719344914,10445716.976582212,10654631.316113856,10867723.942436133,17959545.659290969,11306779.989710554,11532915.589504765,27034885.591481574,11998845.379320757,19828789.59661705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY49+BY76+BY59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK49+EK76+EK59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW49+GW76+GW59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI49+JI76+JI59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU49+LU76+LU59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG49+OG76+OG59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS49+QS76+QS59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deposit to MRA",null,null,null,null,null,null,null,{"$f":"L87+L68","v":0},{"$f":"M87+M68","v":0},1874930.3084266256,1874930.3084266256,1874930.3084266256,1874930.3084266256,1874930.3084266256,1971232.5158453039,1971232.5158453039,2274630.7728990633,2274630.7728990633,2274630.7728990633,2380956.191415811,2380956.191415811,2380956.191415811,2380956.191415811,2781283.7483485369,2898675.6018250836,2898675.6018250836,2898675.6018250836,2898675.6018250836,2898675.6018250836,3028285.693700606,3556509.4033421818,3556509.4033421818,3556509.4033421818,3556509.4033421818,3699609.4176829336,3699609.4176829336,3699609.4176829336,1517993.4619419749,1517993.4619419749,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY87+BY68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK87+EK68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW87+GW68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI87+JI68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU87+LU68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG87+OG68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS87+QS68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Withdrawls from MRA",null,null,null,null,null,null,null,{"$f":"L88+L69","v":0},{"$f":"M88+M69","v":0},0,0,0,0,4626319.3815686405,0,6647665.0247902824,0,0,5107830.4186620312,0,0,0,8771452.8241665997,5639457.5112457676,0,0,0,0,6226416.7786285011,11573745.722695684,0,0,0,6874467.2380061131,0,0,15271311.690186713,0,7589967.3097098749,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT88+BT69","v":0},0,0,0,0,{"$f":"BY88+BY69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK88+EK69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW88+GW69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI88+JI69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU88+LU69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG88+OG69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS88+QS69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net for Check",null,null,null,null,null,null,null,{"$f":"L93+L94-L95","v":0},{"$f":"M93+M94-M95","v":0},8766761.7584266253,8904598.3874266241,9045191.7490066253,9188596.9778182246,9334870.3112060577,9580371.3186803255,9732554.0947370268,10191178.783368619,10349509.743578009,10511007.322991587,10782060.272510186,10950082.354132075,11121464.8773864,11296275.051105808,11874908.985232338,12174173.34344656,12359683.298278991,12548903.452208068,12741908.009215727,12938772.657363541,13269184.690349834,14002226.379924394,14211140.719456038,14424233.345778314,14641587.824627036,15006389.407393489,15232525.007187698,15463183.318977796,13516838.841262732,13756815.748849152,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY93+BY94-BY95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK93+EK94-EK95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW93+GW94-GW95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI93+JI94-JI95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU93+LU94-LU95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG93+OG94-OG95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS93+QS94-QS95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Revenues"]
[null,null,null,"Price per MWH - No Inlation",null,"Euro/MWH",{"$f":"InputC!$G$105","v":37.244018317879259},null,null,"Euro/MWH",null,{"$f":"$G$99","v":37.244018317879259},{"$f":"$G$99","v":37.244018317879259},37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,{"$f":"$G$99","v":37.244018317879259},37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,{"$f":"$G$99","v":37.244018317879259},37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,{"$f":"$G$99","v":37.244018317879259},37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,{"$f":"$G$99","v":37.244018317879259},37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,{"$f":"$G$99","v":37.244018317879259},37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,{"$f":"$G$99","v":37.244018317879259},37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,{"$f":"$G$99","v":37.244018317879259},37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259,37.244018317879259]
[null,null,null,"Price per MWH",null,"Euro/MWH",{"$f":"InputC!G106","v":true},null,null,"Euro/MWH",null,{"$f":"IF($G$100,L99*L30,L99)","v":37.244018317879259},37.244018317879259,38.063386720872607,38.824654455290059,39.601147544395857,40.393170495283776,41.201033905189455,42.02505458329324,42.865555674959104,43.72286678845829,44.597324124227455,45.489270606712005,46.399056018846245,47.327037139223165,48.273577882007629,49.239049439647786,50.223830428440742,51.228307037009557,52.252873177749748,53.297930641304738,54.363889254130839,55.451167039213459,56.560190379997728,57.691394187597687,58.845222071349639,60.02212651277663,61.222569043032166,62.447020423892816,63.695960832370673,64.969880049018087,66.269277649998443,67.594663202998419,68.946556467058386,70.325487596399554,71.731997348327553,73.166637295294109,74.629970041199996,76.122569442023988,77.645020830864482,79.197921247481773,80.781879672431401,82.39751726588004,84.045467611197637,85.726376963421586,87.440904502690032,89.189722592743834,90.973517044598722,92.79298738549069,94.648847133200519,96.541824075864525,98.472660557381815,100.44211376852945,102.45095604390005,104.49997516477806,106.58997466807362,108.72177416143509,110.8962096446638,113.11413383755708,115.37641651430822,117.68394484459439,120.03762374148629,122.43837621631602,124.88714374064233,127.38488661545517,{"$f":"IF($G$100,BX99*BX30,BX99)","v":129.93258434776428},132.53123603471957,135.18186075541396,137.88549797052224,140.64320792993269,143.45607208853133,146.32519353030196,149.25169740090803,152.23673134892618,155.28146597590472,158.38709529542282,161.55483720133128,164.7859339453579,168.08165262426505,171.44328567675035,174.87215139028538,178.36959441809111,181.93698630645289,185.57572603258197,189.2872405532336,193.07298536429826,196.93444507158424,200.87313397301591,204.89059665247623,208.98840858552578,213.1681767572363,217.43154029238104,221.78017109822866,226.21577452019326,230.74009001059713,235.35489181080905,240.06198964702523,244.86322943996572,249.76049402876507,254.75570390934038,259.85081798752719,265.04783434727773,270.34879103422332,275.75576685490779,281.2708821920059,286.89629983584604,292.63422583256295,298.48691034921416,304.45664855619845,310.54578152732245,316.75669715786893,323.09183110102629,329.55366772304683,336.14474107750772,342.86763589905792,349.72498861703906,356.71948838937988,363.85387815716751,371.13095572031085,378.55357483471704,386.12464633141144,393.84713925803965,401.72408204320044,409.75856368406448,417.95373495774578,426.31280965690064,434.83906585003871,443.53584716703944,452.40656411038026,{"$f":"IF($G$100,EJ99*EJ30,EJ99)","v":461.45469539258784},470.68378930043963,480.09746508644844,489.69941438817739,499.49340267594096,509.48327072945978,519.672936144049,530.06639486692995,540.66772276426855,551.48107721955387,562.51069876394502,573.76091273922395,585.23613099400836,596.94085361388852,608.87967068616638,621.05726409988961,633.47840938188745,646.14797756952521,659.07093712091569,672.25235586333406,685.69740298060083,699.41135104021294,713.39957806101722,727.66756962223758,742.22092101468229,757.06533943497595,772.20664622367553,787.65077914814913,803.40379473111204,819.47187062573425,835.86130803824904,852.57853419901403,869.63010488299426,887.02270698065422,904.76316112026734,922.85842434267272,941.31559282952617,960.14190468611662,979.34474277983907,998.93163763543589,1018.9102703881446,1039.2884757959075,1060.0742453118257,1081.2757302180623,1102.9012448224235,1124.9592697188721,1147.4584551132496,1170.4076242155145,1193.8157766998247,1217.6920922338215,1242.045934078498,1266.886852760068,1292.2245898152694,1318.0690816115748,1344.4304632438061,1371.3190725086822,1398.7454539588562,1426.7203630380332,1455.254770298794,1484.3598657047698,1514.0470630188652,1544.3280042792424,1575.2145643648273,1606.7188556521237,{"$f":"IF($G$100,GV99*GV30,GV99)","v":1638.8532327651662},1671.6302974204698,1705.062903368879,1739.1641614362566,1773.9474446649815,1809.4263935582812,1845.6149214294469,1882.527219858036,1920.1777642551967,1958.5813195403007,1997.7529459311068,2037.7080048497289,2078.4621649467235,2120.0314082456584,2162.4320364105715,2205.6806771387833,2249.7942906815588,2294.7901764951903,2340.6859800250941,2387.4996996255959,2435.2496936181078,2483.95468749047,2533.6337812402794,2584.3064568650852,2635.9925860023868,2688.7124377224345,2742.4866864768837,2797.3364202064213,2853.2831486105497,2910.3488115827608,2968.5557878144159,3027.9269035707043,3088.4854416421181,3150.2551504749604,3213.2602534844596,3277.5254585541493,3343.0759677252322,3409.9374870797369,3478.1362368213313,3547.6989615577577,3618.6529407889129,3691.0259996046912,3764.8465195967851,3840.1434499887209,3916.9463189884955,3995.2852453682654,4075.1909502756307,4156.6947692811436,4239.8286646667666,4324.6252379601019,4411.1177427193043,4499.3400975736895,4589.3268995251638,4681.1134375156671,4774.7357062659812,4870.2304203913009,4967.6350287991272,5066.9877293751097,5168.327483962612,5271.6940336418647,5377.1279143147021,5484.6704726009957,5594.3638820530159,5706.2511596940767,{"$f":"IF($G$100,JH99*JH30,JH99)","v":5820.3761828879587},5936.783706545717,6055.519380676632,6176.6297682901641,6300.1623636559671,6426.1656109290861,6554.688923147668,6685.7827016106221,6819.4983556428342,6955.8883227556908,7095.0060892108049,7236.9062109950219,7381.6443352149226,7529.2772219192211,7679.8627663576062,7833.4600216847584,7990.129222118454,8149.9318065608231,8312.9304426920407,8479.1890515458799,8648.7728325767985,8821.7482892283351,8998.183255012902,9178.1469201131604,9361.7098585154235,9548.9440556857317,9739.9229367994467,9934.7213955354364,10133.415823446145,10336.084139915069,10542.80582271337,10753.661939167636,10968.735177950988,11188.109881510009,11411.87207914021,11640.109520723016,11872.911711137476,12110.369945360228,12352.577344267431,12599.628891152781,12851.621468975836,13108.653898355353,13370.82697632246,13638.24351584891,13911.008386165888,14189.228553889205,14473.013124966988,14762.473387466329,15057.722855215656,15358.87731231997,15666.054858566369,15979.375955737696,16298.963474852451,16624.942744349501,16957.441599236492,17296.590431221222,17642.522239845646,17995.372684642563,18355.280138335413,18722.38574110212,19096.833455924163,19478.770125042643,19868.345527543497,20265.712438094364,{"$f":"IF($G$100,LT99*LT30,LT99)","v":20671.026686856254},21084.447220593382,21506.136165005249,21936.258888305354,22374.984066071462,22822.483747392889,23278.93342234075,23744.512090787564,24219.402332603317,24703.790379255381,25197.866186840492,25701.823510577302,26215.859980788849,26740.177180404626,27274.980724012719,27820.480338492973,28376.889945262836,28944.427744168093,29523.316299051454,30113.782625032483,30716.058277533135,31330.379443083795,31956.987031945475,32596.126772584386,33248.049308036076,33913.0102941968,34591.27050008074,35283.095910082353,35988.757828284004,36708.532984849684,37442.70364454668,38191.557717437609,38955.388871786359,39734.496649222092,40529.186582206537,41339.770313850677,42166.565720127692,43009.897034530251,43870.094975220854,44747.496874725271,45642.446812219787,46555.295748464181,47486.401663433469,48436.129696702141,49404.852290636176,50392.949336448903,51400.80832317788,52428.824489641447,53477.400979434271,54546.948999022956,55637.887979003412,56750.64573858348,57885.658653355153,59043.371826422255,60224.239262950701,61428.724048209719,62657.29852917391,63910.444499757396,65188.653389752544,66492.426457547597,67822.274986698554,69178.720486432518,70562.294896161169,71973.540794084402,{"$f":"IF($G$100,OF99*OF30,OF99)","v":73413.011609966081},74881.271842165414,76378.897279008714,77906.475224588881,79464.604729080675,81053.89682366229,82674.974760135534,84328.474255338238,86015.043740445006,87735.344615253911,89490.051507558994,91279.852537710161,93105.449588464369,94967.558580233657,96866.90975183835,98804.247946875126,100780.33290581263,102795.9395639289,104851.85835520747,106948.89552231164,109087.87343275787,111269.63090141304,113495.0235194413,115764.92398983013,118080.22246962674,120441.82691901928,122850.66345739967,125307.67672654767,127813.83026107862,130370.10686630019,132977.50900362618,135637.05918369873,138349.80036737269,141116.79637472014,143939.13230221457,146817.91494825887,149754.27324722405,152749.35871216853,155804.3458864119,158920.43280414015,162098.84146022293,165340.81828942741,168647.63465521595,172020.58734832029,175460.99909528671,178970.21907719245,182549.62345873631,186200.61592791101,189924.62824646925,193723.12081139864,197597.58322762657,201549.53489217913,205580.52559002271,209692.13610182318,213885.97882385965,218163.69840033684,222526.97236834356,226977.51181571046,231517.06205202467,236147.40329306517,240870.35135892648,245687.75838610501,250601.51355382713,255613.54382490367,{"$f":"IF($G$100,QR99*QR30,QR99)","v":260725.81470140174},265940.33099542977,271259.13761533838,276684.32036764512,282218.00677499804,287862.36691049801,293619.61424870801,299492.00653368217,305481.84666435583,311591.48359764292,317823.31326959579,324179.7795349877,330663.37512568745,337276.64262820123,344022.17548076523,350902.61899038055,357920.67137018818,365079.08479759196,372380.66649354383,379828.27982341469,387424.84541988303,395173.34232828073,403076.80917484633,411138.34535834321,419361.11226551014,427748.33451082028,436303.30120103672,445029.36722505745,453929.95456955861,463008.55366094975,472268.72473416873,481714.09922885214,491348.38121342921,501175.34883769782,511198.85581445176,521422.83293074084,531851.2895893557,542488.31538114278,553338.08168876567,564404.84332254098,575692.94018899184,587206.79899277166,598950.93497262709,610929.95367207972,623148.5527455213,635611.52380043175,648323.75427644048,661290.22936196928,674516.03394920868,688006.35462819296,701766.48172075674,715801.81135517196]
[null,null,null,"Energy Generation",null,"MWH",null,null,null,"MWH",null,{"$f":"L21","v":0},0,1051200,1051200,1051200,1054080,1051200,1051200,1051200,1054080,1051200,1051200,1051200,1054080,1051200,1051200,1051200,1054080,1051200,1051200,1051200,1054080,1051200,1051200,1051200,1054080,1051200,1051200,1051200,1054080,1051200,1051200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Revenues",null,"Euro",null,null,{"$f":"SUM(L102:XFD102)","v":1624265171.7780991},"Euro",null,{"$f":"L100*L101","v":0},{"$f":"M100*M101","v":0},40012232.120981283,40812476.763400912,41628726.298668928,42577633.155668721,43310526.841135152,44176737.377957851,45060272.125517011,46087399.424378112,46880707.119387902,47818321.261775658,48774687.687011175,49886483.307712354,50745185.069566421,51760088.770957753,52795290.546376906,53998733.881571032,54928220.284450538,56026784.69013954,57147320.383942336,58449966.152694121,59456072.12745361,60645193.57000269,61858097.441402741,63268123.11458759,64357164.578035414,65644307.869596131,66957194.026988052,68483451.162068978,69662264.665678367,71055509.958991945,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY100*BY101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK100*EK101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW100*GW101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI100*JI101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU100*LU101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG100*OG101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS100*QS101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Working Capital and Free Cash Flow"]
[]
[null,null,"Debtors control account (Accounts Receivable)"]
[]
[null,null,null,"Debtor days - on revenue",null,"days",{"$f":"InputC!G113","v":60},null,null,"Days 360",null,{"$f":"$G$108","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":"$G$108","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":"$G$108","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":"$G$108","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":"$G$108","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":"$G$108","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":"$G$108","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":"$G$108","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60]
[null,null,null,"Days in Period",null,null,null,null,null,"Days 360",null,{"$f":"L8-L7+1","v":365},{"$f":"M8-M7+1","v":366},365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,{"$f":"BY8-BY7+1","v":366},365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,365,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,{"$f":"EK8-EK7+1","v":366},365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,365,365,365,365,366,365,365,365,366,365,365,365,{"$f":"GW8-GW7+1","v":366},365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,{"$f":"JI8-JI7+1","v":366},365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,365,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,{"$f":"LU8-LU7+1","v":366},365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,{"$f":"OG8-OG7+1","v":366},365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,{"$f":"QS8-QS7+1","v":366},365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,365,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365]
[null,null,null,"Debtor Periods",null,null,null,null,null,"Periods",null,{"$f":"MAX(ROUND(L108/L109,0),1)","v":1},{"$f":"MAX(ROUND(M108/M109,0),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,{"$f":"MAX(ROUND(BY108/BY109,0),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"MAX(ROUND(EK108/EK109,0),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,{"$f":"MAX(ROUND(GW108/GW109,0),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"MAX(ROUND(JI108/JI109,0),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,{"$f":"MAX(ROUND(LU108/LU109,0),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"MAX(ROUND(OG108/OG109,0),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,{"$f":"MAX(ROUND(QS108/QS109,0),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Opening balance",null,null,null,null,null,"Euro",null,{"$f":"K115","v":0},{"$f":"L115","v":0},0,40012232.120981283,40812476.763400905,41628726.298668921,42577633.155668713,43310526.841135144,44176737.377957843,45060272.125517011,46087399.424378112,46880707.11938791,47818321.261775665,48774687.687011182,49886483.307712354,50745185.069566421,51760088.770957746,52795290.546376899,53998733.881571032,54928220.284450538,56026784.69013954,57147320.383942328,58449966.152694106,59456072.127453595,60645193.570002675,61858097.441402718,63268123.114587568,64357164.578035399,65644307.869596124,66957194.026988052,68483451.162068963,69662264.665678367,71055509.95899196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Revenue Booked",null,null,null,null,{"$f":"SUM(L113:XFD113)","v":1624265171.7780991},null,null,{"$f":"L102","v":0},0,40012232.120981283,40812476.763400912,41628726.298668928,42577633.155668721,43310526.841135152,44176737.377957851,45060272.125517011,46087399.424378112,46880707.119387902,47818321.261775658,48774687.687011175,49886483.307712354,50745185.069566421,51760088.770957753,52795290.546376906,53998733.881571032,54928220.284450538,56026784.69013954,57147320.383942336,58449966.152694121,59456072.12745361,60645193.57000269,61858097.441402741,63268123.11458759,64357164.578035414,65644307.869596131,66957194.026988052,68483451.162068978,69662264.665678367,71055509.958991945,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Revenue received",null,null,null,null,{"$f":"SUM(L114:XFD114)","v":1624265171.7780991},null,null,{"$f":"OFFSET(L113,0,-L110)","v":0},{"$f":"OFFSET(M113,0,-M110)","v":0},0,40012232.120981283,40812476.763400912,41628726.298668928,42577633.155668721,43310526.841135152,44176737.377957851,45060272.125517011,46087399.424378112,46880707.119387902,47818321.261775658,48774687.687011175,49886483.307712354,50745185.069566421,51760088.770957753,52795290.546376906,53998733.881571032,54928220.284450538,56026784.69013954,57147320.383942336,58449966.152694121,59456072.12745361,60645193.57000269,61858097.441402741,63268123.11458759,64357164.578035414,65644307.869596131,66957194.026988052,68483451.162068978,69662264.665678367,71055509.958991945,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(BY113,0,-BY110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(EK113,0,-EK110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(GW113,0,-GW110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(JI113,0,-JI110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(LU113,0,-LU110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(OG113,0,-OG110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(QS113,0,-QS110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing balance",null,null,null,null,null,"Euro",null,{"$f":"L112+L113-L114","v":0},{"$f":"M112+M113-M114","v":0},40012232.120981283,40812476.763400905,41628726.298668921,42577633.155668713,43310526.841135144,44176737.377957843,45060272.125517011,46087399.424378112,46880707.11938791,47818321.261775665,48774687.687011182,49886483.307712354,50745185.069566421,51760088.770957746,52795290.546376899,53998733.881571032,54928220.284450538,56026784.69013954,57147320.383942328,58449966.152694106,59456072.127453595,60645193.570002675,61858097.441402718,63268123.114587568,64357164.578035399,65644307.869596124,66957194.026988052,68483451.162068963,69662264.665678367,71055509.95899196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY112+BY113-BY114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK112+EK113-EK114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW112+GW113-GW114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI112+JI113-JI114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU112+LU113-LU114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG112+OG113-OG114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS112+QS113-QS114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Change in Accounts Recievable",null,"Euro",null,null,{"$f":"SUM(L117:XFD117)","v":0},"Euro",null,{"$f":"L115-L112","v":0},{"$f":"M115-M112","v":0},40012232.120981283,800244.64241962135,816249.53526801616,948906.85699979216,732893.68546643108,866210.53682269901,883534.74755916744,1027127.2988611013,793307.69500979781,937614.14238775522,956366.42523551732,1111795.6207011715,858701.76185406744,1014903.7013913244,1035201.7754191533,1203443.3351941332,929486.40287950635,1098564.4056890011,1120535.6938027889,1302645.7687517777,1006105.9747594893,1189121.4425490797,1212903.8714000434,1410025.6731848493,1089041.4634478316,1287143.2915607244,1312886.1573919281,1526257.1350809112,1178813.503609404,1393245.2933135927,-71055509.95899196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY115-BY112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK115-EK112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW115-GW112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI115-JI112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU115-LU112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG115-OG112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS115-QS112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Creditors control account"]
[]
[null,null,null,"Creditor days - on maintenance costs",null,"days",{"$f":"InputC!G114","v":60},null,null,"Days 360",null,{"$f":"$G$121","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":"$G$121","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":"$G$121","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":"$G$121","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":"$G$121","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":"$G$121","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":"$G$121","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":"$G$121","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60]
[null,null,null,"Days in Period",null,null,null,null,null,"Days 360",null,{"$f":"L109","v":365},{"$f":"M109","v":366},365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,{"$f":"BY109","v":366},365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,365,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,{"$f":"EK109","v":366},365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,365,365,365,365,366,365,365,365,366,365,365,365,{"$f":"GW109","v":366},365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,{"$f":"JI109","v":366},365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,365,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,{"$f":"LU109","v":366},365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,{"$f":"OG109","v":366},365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,{"$f":"QS109","v":366},365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,365,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365]
[null,null,null,"Creditor Periods",null,null,null,null,null,"Periods",null,{"$f":"MAX(ROUND(L121/L122,0),1)","v":1},{"$f":"MAX(ROUND(M121/M122,0),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,{"$f":"MAX(ROUND(BY121/BY122,0),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"MAX(ROUND(EK121/EK122,0),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,{"$f":"MAX(ROUND(GW121/GW122,0),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"MAX(ROUND(JI121/JI122,0),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,{"$f":"MAX(ROUND(LU121/LU122,0),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"MAX(ROUND(OG121/OG122,0),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,{"$f":"MAX(ROUND(QS121/QS122,0),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Opening balance",null,null,null,null,null,"Euro",null,{"$f":"K128","v":0},{"$f":"L128","v":0},0,6891831.4499999993,7029668.0789999999,7170261.4405800002,7313666.6693916004,7459940.0027794344,7609138.802835024,7761321.5788917243,7916548.0104695586,8074878.9706789497,8236376.5500925267,8401104.0810943767,8569126.1627162639,8740508.6859705877,8915318.8596899956,9093625.2368837968,9275497.7416214719,9461007.6964539029,9650227.85038298,9843232.4073906392,10040097.055538451,10240898.996649224,10445716.976582207,10654631.31611385,10867723.942436125,11085078.421284851,11306779.989710549,11532915.58950476,11763573.901294855,11998845.379320752,12238822.286907168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Cost Expense",null,null,null,null,{"$f":"SUM(L126:XFD126)","v":279588364.13226575},null,null,{"$f":"L49","v":0},{"$f":"M49","v":0},6891831.4499999993,7029668.078999999,7170261.4405799992,7313666.6693915995,7459940.0027794326,7609138.8028350212,7761321.5788917216,7916548.0104695559,8074878.9706789469,8236376.5500925248,8401104.0810943749,8569126.1627162639,8740508.6859705895,8915318.8596899994,9093625.2368838005,9275497.7416214757,9461007.6964539066,9650227.8503829837,9843232.4073906448,10040097.055538457,10240898.996649228,10445716.976582212,10654631.316113856,10867723.942436133,11085078.421284856,11306779.989710554,11532915.589504765,11763573.901294861,11998845.379320757,12238822.286907174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Cost Paid",null,null,null,null,{"$f":"SUM(L127:XFD127)","v":279588364.13226575},null,null,{"$f":"OFFSET(L126,0,-L123)","v":0},{"$f":"OFFSET(M126,0,-M123)","v":0},0,6891831.4499999993,7029668.078999999,7170261.4405799992,7313666.6693915995,7459940.0027794326,7609138.8028350212,7761321.5788917216,7916548.0104695559,8074878.9706789469,8236376.5500925248,8401104.0810943749,8569126.1627162639,8740508.6859705895,8915318.8596899994,9093625.2368838005,9275497.7416214757,9461007.6964539066,9650227.8503829837,9843232.4073906448,10040097.055538457,10240898.996649228,10445716.976582212,10654631.316113856,10867723.942436133,11085078.421284856,11306779.989710554,11532915.589504765,11763573.901294861,11998845.379320757,12238822.286907174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(BY126,0,-BY123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(EK126,0,-EK123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(GW126,0,-GW123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(JI126,0,-JI123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(LU126,0,-LU123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(OG126,0,-OG123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(QS126,0,-QS123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing balance",null,null,null,null,null,"Euro",null,{"$f":"L125+L126-L127","v":0},{"$f":"M125+M126-M127","v":0},6891831.4499999993,7029668.0789999999,7170261.4405800002,7313666.6693916004,7459940.0027794344,7609138.802835024,7761321.5788917243,7916548.0104695586,8074878.9706789497,8236376.5500925267,8401104.0810943767,8569126.1627162639,8740508.6859705877,8915318.8596899956,9093625.2368837968,9275497.7416214719,9461007.6964539029,9650227.85038298,9843232.4073906392,10040097.055538451,10240898.996649224,10445716.976582207,10654631.31611385,10867723.942436125,11085078.421284851,11306779.989710549,11532915.58950476,11763573.901294855,11998845.379320752,12238822.286907168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY125+BY126-BY127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK125+EK126-EK127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW125+GW126-GW127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI125+JI126-JI127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU125+LU126-LU127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG125+OG126-OG127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS125+QS126-QS127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Change in Paybables",null,null,null,null,{"$f":"SUM(L130:XFD130)","v":0},"Euro",null,{"$f":"L128-L125","v":0},{"$f":"M128-M125","v":0},6891831.4499999993,137836.62900000066,140593.36158000026,143405.22881160025,146273.33338783402,149198.80005558953,152182.77605670039,155226.4315778343,158330.96020939108,161497.57941357698,164727.53100185003,168022.08162188716,171382.52325432375,174810.17371940799,178306.37719380111,181872.50473767519,185509.95483243093,189220.15392907709,193004.55700765923,196864.64814781211,200801.94111077301,204817.97993298247,208914.33953164332,213092.62632227503,217354.47884872556,221701.56842569821,226135.59979421087,230658.31179009564,235271.47802589647,239976.90758641623,-12238822.286907168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY128-BY125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK128-EK125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW128-GW125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI128-JI125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU128-LU125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG128-OG125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS128-QS125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Change in Working Capital",null,null,null,null,null,"Euro",null,{"$f":"L117-L130","v":0},{"$f":"M117-M130","v":0},33120400.670981284,662408.01341962069,675656.1736880159,805501.62818819191,586620.35207859706,717011.73676710948,731351.97150246706,871900.86728326697,634976.73480040673,776116.56297417823,791638.89423366729,943773.5390792843,687319.23859974369,840093.52767191641,856895.39822535217,1021570.830456458,743976.44804707542,909344.25175992399,927531.13679512963,1105781.1206039656,805304.03364871629,984303.46261609718,1003989.5318684001,1196933.0468625743,871686.98459910601,1065441.7231350262,1086750.5575977173,1295598.8232908156,943542.02558350749,1153268.3857271764,-58816687.672084793,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY117-BY130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK117-EK130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW117-GW130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI117-JI130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU117-LU130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG117-OG130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS117-QS130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"EBITDA",null,"Euro",null,null,null,"Euro",null,{"$f":"L102-L93","v":0},{"$f":"M102-M93","v":0},33120400.670981284,33782808.684400916,34458464.858088925,35263966.486277118,31224267.45678708,36567598.575122833,30651285.521835007,38170851.413908556,38805828.148708954,34474114.293021098,40373583.605916798,41317357.144996092,42004676.383595832,34073317.087101154,38062207.798247337,44723236.13994956,45467212.587996632,46376556.839756556,47304087.976551689,42183452.318527162,37641427.408108696,50199476.593420476,51203466.125288889,52400399.172151461,46397618.918744445,54337527.879885577,55424278.437483288,41448565.570587404,57663419.286357611,51226720.362374894,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY102-BY93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK102-EK93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW102-GW93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI102-JI93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU102-LU93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG102-OG93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS102-QS93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Free Cash Flow - Pre-tax",null,"Euro",null,null,null,"Euro",null,{"$f":"L135-L43-L132","v":-190000000},{"$f":"M135-M43-M132","v":-190000000},0,33120400.670981295,33782808.684400909,34458464.858088925,30637647.104708482,35850586.83835572,29919933.550332539,37298950.546625286,38170851.413908549,33697997.73004692,39581944.711683132,40373583.605916806,41317357.144996092,33233223.559429236,37205312.400021985,43701665.309493102,44723236.13994956,45467212.587996632,46376556.839756563,41077671.197923198,36836123.374459982,49215173.130804375,50199476.593420491,51203466.125288889,45525931.934145339,53272086.156750552,54337527.879885569,40152966.747296587,56719877.260774106,50073451.97664772,58816687.672084793,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY135-BY43-BY132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK135-EK43-EK132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW135-GW43-GW132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI135-JI43-JI132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU135-LU43-LU132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG135-OG43-OG132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS135-QS43-QS132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Target IRR",null,null,{"$f":"InputC!G107","v":0.08}]
[null,null,null,"NPV @ target IRR",null,null,{"$f":"IF(H6=12,NPV(G137,L136:SQ136),FALSE)","v":2486616.5223406064},{"$f":"XNPV(G137,L136:SQ136,L8:SQ8)","v":2436255.4242867138},"NPV"]
[null,null,null,"Project IRR Pre-tax",null,"%",{"$f":"IFERROR(IRR(L136:SQ136),FALSE)","v":8.0616724567188935E-2},{"$f":"XIRR(L136:SQ136,L8:SQ8)","v":8.0559399724006692E-2}]
[]
[null,"Valuation and Proof of Growth Rate =IRR"]
[]
[null,null,"Cost of Project with Financing"]
[null,null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"K147","v":0},{"$f":"L147","v":190000000},395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,{"$f":"BX147","v":395306285.94756126},395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,{"$f":"EJ147","v":395306285.94756126},395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,{"$f":"GV147","v":395306285.94756126},395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,{"$f":"JH147","v":395306285.94756126},395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,{"$f":"LT147","v":395306285.94756126},395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,{"$f":"OF147","v":395306285.94756126},395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,{"$f":"QR147","v":395306285.94756126},395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126]
[null,null,null,"Add: Financing Cost",null,null,{"$f":"(1+H139)^(G6/Months_in_year)-1","v":8.0559399724006608E-2},null,{"$f":"SUM(L145:XFD145)","v":15306285.947561255},"Euro",null,{"$f":"L144*$G$145*L5","v":0},15306285.947561255,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX144*$G$145*BX5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ144*$G$145*EJ5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV144*$G$145*GV5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH144*$G$145*JH5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT144*$G$145*LT5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF144*$G$145*OF5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR144*$G$145*QR5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Financing Expenditure",null,null,null,null,{"$f":"SUM(L146:XFD146)","v":380000000},"Euro",null,{"$f":"L43","v":190000000},190000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"SUM(L144:L146)","v":190000000},{"$f":"SUM(M144:M146)","v":395306285.94756126},395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,{"$f":"SUM(BY144:BY146)","v":395306285.94756126},395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,{"$f":"SUM(EK144:EK146)","v":395306285.94756126},395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,{"$f":"SUM(GW144:GW146)","v":395306285.94756126},395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,{"$f":"SUM(JI144:JI146)","v":395306285.94756126},395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,{"$f":"SUM(LU144:LU146)","v":395306285.94756126},395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,{"$f":"SUM(OG144:OG146)","v":395306285.94756126},395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,{"$f":"SUM(QS144:QS146)","v":395306285.94756126},395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126,395306285.94756126]
[]
[null,null,null,"Total Cost with Financing",null,"Euro",{"$f":"MAX(L147:SQ147)","v":395306285.94756126}]
[]
[null,null,null,"Opening Balance",null,null,null,null,null,"Euro",null,{"$f":"K154","v":0},{"$f":"L154","v":0},0,33120400.670981284,69571368.952055037,109634461.53089891,153730514.42716995,197339219.84547257,249804347.51335046,300579721.31930816,362965094.65190935,431011172.94654334,500207288.60647798,580877271.1201055,668989752.53985631,764887841.80957472,860580064.28904605,967970085.48086596,1090672410.6579494,1224003537.9440858,1368985085.0606782,1526573789.7208364,1691737110.173676,1865663863.6682017,2066160101.2055035,2283812184.8176007,2520195122.6810303,2769618147.8703279,3047074451.2073622,3347969218.3484674,3659128174.4436593,4011568762.976398,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,{"$f":"BX154","v":4385965054.8357277},4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,{"$f":"EJ154","v":4385965054.8357277},4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,{"$f":"GV154","v":4385965054.8357277},4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,{"$f":"JH154","v":4385965054.8357277},4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,{"$f":"LT154","v":4385965054.8357277},4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,{"$f":"OF154","v":4385965054.8357277},4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,{"$f":"QR154","v":4385965054.8357277},4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277]
[null,null,null,"Add: Re-investment Income",null,null,{"$f":"(1+H139)^(H6/Months_in_year)-1","v":8.0559399724006608E-2},null,null,"Euro",null,{"$f":"L151*$G$152*L9","v":0},0,0,2668159.5966728381,5604627.7207549447,8832086.4099939112,12384437.96151555,15897529.092755042,20124088.284122657,24214521.918692656,29240250.14592506,34722001.366913527,40296398.907710798,46795124.27475474,53893412.886122547,61618905.392370261,69327813.393572569,77979089.037133932,87863914.698139638,98604990.276835904,110284616.68360637,122979868.13431247,136285326.08641696,150296760.94388124,166448617.48680809,183982538.69127795,203025406.27055299,223118775.45714858,245470488.70362195,269710390.52460414,294777169.24638134,323169571.49695438,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX151*$G$152*BX9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ151*$G$152*EJ9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV151*$G$152*GV9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH151*$G$152*JH9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT151*$G$152*LT9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF151*$G$152*OF9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR151*$G$152*QR9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Dividends",null,null,null,null,null,"Euro",null,{"$f":"L135","v":0},0,33120400.670981284,33782808.684400916,34458464.858088925,35263966.486277118,31224267.45678708,36567598.575122833,30651285.521835007,38170851.413908556,38805828.148708954,34474114.293021098,40373583.605916798,41317357.144996092,42004676.383595832,34073317.087101154,38062207.798247337,44723236.13994956,45467212.587996632,46376556.839756556,47304087.976551689,42183452.318527162,37641427.408108696,50199476.593420476,51203466.125288889,52400399.172151461,46397618.918744445,54337527.879885577,55424278.437483288,41448565.570587404,57663419.286357611,51226720.362374894,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,null,"Euro",null,{"$f":"SUM(L151:L153)","v":0},{"$f":"SUM(M151:M153)","v":0},33120400.670981284,69571368.952055037,109634461.53089891,153730514.42716995,197339219.84547257,249804347.51335046,300579721.31930816,362965094.65190935,431011172.94654334,500207288.60647798,580877271.1201055,668989752.53985631,764887841.80957472,860580064.28904605,967970085.48086596,1090672410.6579494,1224003537.9440858,1368985085.0606782,1526573789.7208364,1691737110.173676,1865663863.6682017,2066160101.2055035,2283812184.8176007,2520195122.6810303,2769618147.8703279,3047074451.2073622,3347969218.3484674,3659128174.4436593,4011568762.976398,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,{"$f":"SUM(BY151:BY153)","v":4385965054.8357277},4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,{"$f":"SUM(EK151:EK153)","v":4385965054.8357277},4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,{"$f":"SUM(GW151:GW153)","v":4385965054.8357277},4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,{"$f":"SUM(JI151:JI153)","v":4385965054.8357277},4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,{"$f":"SUM(LU151:LU153)","v":4385965054.8357277},4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,{"$f":"SUM(OG151:OG153)","v":4385965054.8357277},4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,{"$f":"SUM(QS151:QS153)","v":4385965054.8357277},4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277,4385965054.8357277]
[]
[null,null,null,"Ending Cash",null,"Euro",{"$f":"MAX(154:154)","v":4385965054.8357277}]
[null,null,null,"Beginning Investment",null,"Euro",{"$f":"G149","v":395306285.94756126}]
[null,null,null," "]
[null,null,null,"Total Return",null,"x",{"$f":"G156/G157","v":11.095105771775005}]
[null,null,null,"Growth Rate",null,"% p.p.",{"$f":"(G159)^(1/I9)-1","v":8.3521953008447891E-2}]
[null,null,null,"Annualized",null,"% p.p.",{"$f":"(1+G160)^(Months_in_year/H6)-1","v":8.3521953008447891E-2}]
[]
[null,null,null,"Re-invesment Rate",null,"% p.a.",0.1,null,null,null,null,{"$f":"IF(OR(L5,L9),L136)","v":-190000000},-190000000,0,33120400.670981295,33782808.684400909,34458464.858088925,30637647.104708482,35850586.83835572,29919933.550332539,37298950.546625286,38170851.413908549,33697997.73004692,39581944.711683132,40373583.605916806,41317357.144996092,33233223.559429236,37205312.400021985,43701665.309493102,44723236.13994956,45467212.587996632,46376556.839756563,41077671.197923198,36836123.374459982,49215173.130804375,50199476.593420491,51203466.125288889,45525931.934145339,53272086.156750552,54337527.879885569,40152966.747296587,56719877.260774106,50073451.97664772,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OR(BX5,BX9),BX136)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OR(EJ5,EJ9),EJ136)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OR(GV5,GV9),GV136)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OR(JH5,JH9),JH136)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OR(LT5,LT9),LT136)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OR(OF5,OF9),OF136)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OR(QR5,QR9),QR136)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"MIRR (Annual Model)",null,"% p.a.",{"$f":"MIRR(L163:SQ163,G163,G163)","v":9.1971897148718451E-2}]
[]
[null,"Project Value"]
[]
[null,null,null,"Flag for Sale ",null,"Date",{"$f":"InputC!$G$167","v":"2024-01-01"},null,{"$f":"SUM(L168:XFD168)","v":1},"Flag",null,{"$f":"(L7=$G$168)*1","v":0},0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BX7=$G$168)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EJ7=$G$168)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GV7=$G$168)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JH7=$G$168)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LT7=$G$168)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OF7=$G$168)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QR7=$G$168)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Holding Period Flag",null,"Date",{"$f":"InputC!$G$167","v":"2024-01-01"},null,null,"Flag",null,{"$f":"(L7<=$G$169)*1","v":1},1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BX7<=$G$169)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EJ7<=$G$169)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GV7<=$G$169)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JH7<=$G$169)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LT7<=$G$169)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OF7<=$G$169)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QR7<=$G$169)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L9,L4,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},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,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BX9,BX4,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(EJ9,EJ4,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(GV9,GV4,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(JH9,JH4,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(LT9,LT4,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(OF9,OF4,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(QR9,QR4,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Discount Rate for Valuation - Project IRR",null,"% p.a.",{"$f":"IF(H6=12,G139,H139)","v":8.0616724567188935E-2},{"$f":"H139","v":8.0559399724006692E-2},null,null,null,{"$f":"XNPV($H$172,L135:$SQ$135,L8:$SQ$8)","v":396863123.68623024},{"$f":"XNPV($H$172,M135:$SQ$135,M8:$SQ$8)","v":428925217.37185484},{"$f":"XNPV($H$172,N135:$SQ$135,N8:$SQ$8)","v":463479175.40982044},{"$f":"XNPV($H$172,O135:$SQ$135,O8:$SQ$8)","v":465028219.29775923},{"$f":"XNPV($H$172,P135:$SQ$135,P8:$SQ$8)","v":465986282.02610302},{"$f":"XNPV($H$172,Q135:$SQ$135,Q8:$SQ$8)","v":466390429.68157363},{"$f":"XNPV($H$172,R135:$SQ$135,R8:$SQ$8)","v":465857752.27544361},{"$f":"XNPV($H$172,S135:$SQ$135,S8:$SQ$8)","v":469647297.45560062},{"$f":"XNPV($H$172,T135:$SQ$135,T8:$SQ$8)","v":467968339.4549427},{"$f":"XNPV($H$172,U135:$SQ$135,U8:$SQ$8)","v":472647371.91097611},{"$f":"XNPV($H$172,V135:$SQ$135,V8:$SQ$8)","v":469477688.18248636},{"$f":"XNPV($H$172,W135:$SQ$135,W8:$SQ$8)","v":465366526.55611986},{"$f":"XNPV($H$172,X135:$SQ$135,X8:$SQ$8)","v":465604846.34064311},{"$f":"XNPV($H$172,Y135:$SQ$135,Y8:$SQ$8)","v":459585184.20069861},{"$f":"XNPV($H$172,Z135:$SQ$135,Z8:$SQ$8)","v":451963232.1271745},{"$f":"XNPV($H$172,AA135:$SQ$135,AA8:$SQ$8)","v":442984570.90600216},{"$f":"XNPV($H$172,AB135:$SQ$135,AB8:$SQ$8)","v":441852898.96694255},{"$f":"XNPV($H$172,AC135:$SQ$135,AC8:$SQ$8)","v":436412454.68600678},{"$f":"XNPV($H$172,AD135:$SQ$135,AD8:$SQ$8)","v":423243466.87049276},{"$f":"XNPV($H$172,AE135:$SQ$135,AE8:$SQ$8)","v":408209682.55747765},{"$f":"XNPV($H$172,AF135:$SQ$135,AF8:$SQ$8)","v":390982185.1258018},{"$f":"XNPV($H$172,AG135:$SQ$135,AG8:$SQ$8)","v":371443436.60973454},{"$f":"XNPV($H$172,AH135:$SQ$135,AH8:$SQ$8)","v":355784970.97884291},{"$f":"XNPV($H$172,AI135:$SQ$135,AI8:$SQ$8)","v":343772996.46686089},{"$f":"XNPV($H$172,AJ135:$SQ$135,AJ8:$SQ$8)","v":317223626.40930855},{"$f":"XNPV($H$172,AK135:$SQ$135,AK8:$SQ$8)","v":287511608.57497859},{"$f":"XNPV($H$172,AL135:$SQ$135,AL8:$SQ$8)","v":254051627.30070409},{"$f":"XNPV($H$172,AM135:$SQ$135,AM8:$SQ$8)","v":224382490.6474942},{"$f":"XNPV($H$172,AN135:$SQ$135,AN8:$SQ$8)","v":183743682.8942582},{"$f":"XNPV($H$172,AO135:$SQ$135,AO8:$SQ$8)","v":138686174.56421742},{"$f":"XNPV($H$172,AP135:$SQ$135,AP8:$SQ$8)","v":105071012.4047545},{"$f":"XNPV($H$172,AQ135:$SQ$135,AQ8:$SQ$8)","v":51226720.362374894},{"$f":"XNPV($H$172,AR135:$SQ$135,AR8:$SQ$8)","v":0},{"$f":"XNPV($H$172,AS135:$SQ$135,AS8:$SQ$8)","v":0},{"$f":"XNPV($H$172,AT135:$SQ$135,AT8:$SQ$8)","v":0},{"$f":"XNPV($H$172,AU135:$SQ$135,AU8:$SQ$8)","v":0},{"$f":"XNPV($H$172,AV135:$SQ$135,AV8:$SQ$8)","v":0},{"$f":"XNPV($H$172,AW135:$SQ$135,AW8:$SQ$8)","v":0},{"$f":"XNPV($H$172,AX135:$SQ$135,AX8:$SQ$8)","v":0},{"$f":"XNPV($H$172,AY135:$SQ$135,AY8:$SQ$8)","v":0},{"$f":"XNPV($H$172,AZ135:$SQ$135,AZ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,BA135:$SQ$135,BA8:$SQ$8)","v":0},{"$f":"XNPV($H$172,BB135:$SQ$135,BB8:$SQ$8)","v":0},{"$f":"XNPV($H$172,BC135:$SQ$135,BC8:$SQ$8)","v":0},{"$f":"XNPV($H$172,BD135:$SQ$135,BD8:$SQ$8)","v":0},{"$f":"XNPV($H$172,BE135:$SQ$135,BE8:$SQ$8)","v":0},{"$f":"XNPV($H$172,BF135:$SQ$135,BF8:$SQ$8)","v":0},{"$f":"XNPV($H$172,BG135:$SQ$135,BG8:$SQ$8)","v":0},{"$f":"XNPV($H$172,BH135:$SQ$135,BH8:$SQ$8)","v":0},{"$f":"XNPV($H$172,BI135:$SQ$135,BI8:$SQ$8)","v":0},{"$f":"XNPV($H$172,BJ135:$SQ$135,BJ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,BK135:$SQ$135,BK8:$SQ$8)","v":0},{"$f":"XNPV($H$172,BL135:$SQ$135,BL8:$SQ$8)","v":0},{"$f":"XNPV($H$172,BM135:$SQ$135,BM8:$SQ$8)","v":0},{"$f":"XNPV($H$172,BN135:$SQ$135,BN8:$SQ$8)","v":0},{"$f":"XNPV($H$172,BO135:$SQ$135,BO8:$SQ$8)","v":0},{"$f":"XNPV($H$172,BP135:$SQ$135,BP8:$SQ$8)","v":0},{"$f":"XNPV($H$172,BQ135:$SQ$135,BQ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,BR135:$SQ$135,BR8:$SQ$8)","v":0},{"$f":"XNPV($H$172,BS135:$SQ$135,BS8:$SQ$8)","v":0},{"$f":"XNPV($H$172,BT135:$SQ$135,BT8:$SQ$8)","v":0},{"$f":"XNPV($H$172,BU135:$SQ$135,BU8:$SQ$8)","v":0},{"$f":"XNPV($H$172,BV135:$SQ$135,BV8:$SQ$8)","v":0},{"$f":"XNPV($H$172,BW135:$SQ$135,BW8:$SQ$8)","v":0},{"$f":"XNPV($H$172,BX135:$SQ$135,BX8:$SQ$8)","v":0},{"$f":"XNPV($H$172,BY135:$SQ$135,BY8:$SQ$8)","v":0},{"$f":"XNPV($H$172,BZ135:$SQ$135,BZ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,CA135:$SQ$135,CA8:$SQ$8)","v":0},{"$f":"XNPV($H$172,CB135:$SQ$135,CB8:$SQ$8)","v":0},{"$f":"XNPV($H$172,CC135:$SQ$135,CC8:$SQ$8)","v":0},{"$f":"XNPV($H$172,CD135:$SQ$135,CD8:$SQ$8)","v":0},{"$f":"XNPV($H$172,CE135:$SQ$135,CE8:$SQ$8)","v":0},{"$f":"XNPV($H$172,CF135:$SQ$135,CF8:$SQ$8)","v":0},{"$f":"XNPV($H$172,CG135:$SQ$135,CG8:$SQ$8)","v":0},{"$f":"XNPV($H$172,CH135:$SQ$135,CH8:$SQ$8)","v":0},{"$f":"XNPV($H$172,CI135:$SQ$135,CI8:$SQ$8)","v":0},{"$f":"XNPV($H$172,CJ135:$SQ$135,CJ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,CK135:$SQ$135,CK8:$SQ$8)","v":0},{"$f":"XNPV($H$172,CL135:$SQ$135,CL8:$SQ$8)","v":0},{"$f":"XNPV($H$172,CM135:$SQ$135,CM8:$SQ$8)","v":0},{"$f":"XNPV($H$172,CN135:$SQ$135,CN8:$SQ$8)","v":0},{"$f":"XNPV($H$172,CO135:$SQ$135,CO8:$SQ$8)","v":0},{"$f":"XNPV($H$172,CP135:$SQ$135,CP8:$SQ$8)","v":0},{"$f":"XNPV($H$172,CQ135:$SQ$135,CQ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,CR135:$SQ$135,CR8:$SQ$8)","v":0},{"$f":"XNPV($H$172,CS135:$SQ$135,CS8:$SQ$8)","v":0},{"$f":"XNPV($H$172,CT135:$SQ$135,CT8:$SQ$8)","v":0},{"$f":"XNPV($H$172,CU135:$SQ$135,CU8:$SQ$8)","v":0},{"$f":"XNPV($H$172,CV135:$SQ$135,CV8:$SQ$8)","v":0},{"$f":"XNPV($H$172,CW135:$SQ$135,CW8:$SQ$8)","v":0},{"$f":"XNPV($H$172,CX135:$SQ$135,CX8:$SQ$8)","v":0},{"$f":"XNPV($H$172,CY135:$SQ$135,CY8:$SQ$8)","v":0},{"$f":"XNPV($H$172,CZ135:$SQ$135,CZ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,DA135:$SQ$135,DA8:$SQ$8)","v":0},{"$f":"XNPV($H$172,DB135:$SQ$135,DB8:$SQ$8)","v":0},{"$f":"XNPV($H$172,DC135:$SQ$135,DC8:$SQ$8)","v":0},{"$f":"XNPV($H$172,DD135:$SQ$135,DD8:$SQ$8)","v":0},{"$f":"XNPV($H$172,DE135:$SQ$135,DE8:$SQ$8)","v":0},{"$f":"XNPV($H$172,DF135:$SQ$135,DF8:$SQ$8)","v":0},{"$f":"XNPV($H$172,DG135:$SQ$135,DG8:$SQ$8)","v":0},{"$f":"XNPV($H$172,DH135:$SQ$135,DH8:$SQ$8)","v":0},{"$f":"XNPV($H$172,DI135:$SQ$135,DI8:$SQ$8)","v":0},{"$f":"XNPV($H$172,DJ135:$SQ$135,DJ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,DK135:$SQ$135,DK8:$SQ$8)","v":0},{"$f":"XNPV($H$172,DL135:$SQ$135,DL8:$SQ$8)","v":0},{"$f":"XNPV($H$172,DM135:$SQ$135,DM8:$SQ$8)","v":0},{"$f":"XNPV($H$172,DN135:$SQ$135,DN8:$SQ$8)","v":0},{"$f":"XNPV($H$172,DO135:$SQ$135,DO8:$SQ$8)","v":0},{"$f":"XNPV($H$172,DP135:$SQ$135,DP8:$SQ$8)","v":0},{"$f":"XNPV($H$172,DQ135:$SQ$135,DQ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,DR135:$SQ$135,DR8:$SQ$8)","v":0},{"$f":"XNPV($H$172,DS135:$SQ$135,DS8:$SQ$8)","v":0},{"$f":"XNPV($H$172,DT135:$SQ$135,DT8:$SQ$8)","v":0},{"$f":"XNPV($H$172,DU135:$SQ$135,DU8:$SQ$8)","v":0},{"$f":"XNPV($H$172,DV135:$SQ$135,DV8:$SQ$8)","v":0},{"$f":"XNPV($H$172,DW135:$SQ$135,DW8:$SQ$8)","v":0},{"$f":"XNPV($H$172,DX135:$SQ$135,DX8:$SQ$8)","v":0},{"$f":"XNPV($H$172,DY135:$SQ$135,DY8:$SQ$8)","v":0},{"$f":"XNPV($H$172,DZ135:$SQ$135,DZ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,EA135:$SQ$135,EA8:$SQ$8)","v":0},{"$f":"XNPV($H$172,EB135:$SQ$135,EB8:$SQ$8)","v":0},{"$f":"XNPV($H$172,EC135:$SQ$135,EC8:$SQ$8)","v":0},{"$f":"XNPV($H$172,ED135:$SQ$135,ED8:$SQ$8)","v":0},{"$f":"XNPV($H$172,EE135:$SQ$135,EE8:$SQ$8)","v":0},{"$f":"XNPV($H$172,EF135:$SQ$135,EF8:$SQ$8)","v":0},{"$f":"XNPV($H$172,EG135:$SQ$135,EG8:$SQ$8)","v":0},{"$f":"XNPV($H$172,EH135:$SQ$135,EH8:$SQ$8)","v":0},{"$f":"XNPV($H$172,EI135:$SQ$135,EI8:$SQ$8)","v":0},{"$f":"XNPV($H$172,EJ135:$SQ$135,EJ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,EK135:$SQ$135,EK8:$SQ$8)","v":0},{"$f":"XNPV($H$172,EL135:$SQ$135,EL8:$SQ$8)","v":0},{"$f":"XNPV($H$172,EM135:$SQ$135,EM8:$SQ$8)","v":0},{"$f":"XNPV($H$172,EN135:$SQ$135,EN8:$SQ$8)","v":0},{"$f":"XNPV($H$172,EO135:$SQ$135,EO8:$SQ$8)","v":0},{"$f":"XNPV($H$172,EP135:$SQ$135,EP8:$SQ$8)","v":0},{"$f":"XNPV($H$172,EQ135:$SQ$135,EQ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,ER135:$SQ$135,ER8:$SQ$8)","v":0},{"$f":"XNPV($H$172,ES135:$SQ$135,ES8:$SQ$8)","v":0},{"$f":"XNPV($H$172,ET135:$SQ$135,ET8:$SQ$8)","v":0},{"$f":"XNPV($H$172,EU135:$SQ$135,EU8:$SQ$8)","v":0},{"$f":"XNPV($H$172,EV135:$SQ$135,EV8:$SQ$8)","v":0},{"$f":"XNPV($H$172,EW135:$SQ$135,EW8:$SQ$8)","v":0},{"$f":"XNPV($H$172,EX135:$SQ$135,EX8:$SQ$8)","v":0},{"$f":"XNPV($H$172,EY135:$SQ$135,EY8:$SQ$8)","v":0},{"$f":"XNPV($H$172,EZ135:$SQ$135,EZ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,FA135:$SQ$135,FA8:$SQ$8)","v":0},{"$f":"XNPV($H$172,FB135:$SQ$135,FB8:$SQ$8)","v":0},{"$f":"XNPV($H$172,FC135:$SQ$135,FC8:$SQ$8)","v":0},{"$f":"XNPV($H$172,FD135:$SQ$135,FD8:$SQ$8)","v":0},{"$f":"XNPV($H$172,FE135:$SQ$135,FE8:$SQ$8)","v":0},{"$f":"XNPV($H$172,FF135:$SQ$135,FF8:$SQ$8)","v":0},{"$f":"XNPV($H$172,FG135:$SQ$135,FG8:$SQ$8)","v":0},{"$f":"XNPV($H$172,FH135:$SQ$135,FH8:$SQ$8)","v":0},{"$f":"XNPV($H$172,FI135:$SQ$135,FI8:$SQ$8)","v":0},{"$f":"XNPV($H$172,FJ135:$SQ$135,FJ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,FK135:$SQ$135,FK8:$SQ$8)","v":0},{"$f":"XNPV($H$172,FL135:$SQ$135,FL8:$SQ$8)","v":0},{"$f":"XNPV($H$172,FM135:$SQ$135,FM8:$SQ$8)","v":0},{"$f":"XNPV($H$172,FN135:$SQ$135,FN8:$SQ$8)","v":0},{"$f":"XNPV($H$172,FO135:$SQ$135,FO8:$SQ$8)","v":0},{"$f":"XNPV($H$172,FP135:$SQ$135,FP8:$SQ$8)","v":0},{"$f":"XNPV($H$172,FQ135:$SQ$135,FQ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,FR135:$SQ$135,FR8:$SQ$8)","v":0},{"$f":"XNPV($H$172,FS135:$SQ$135,FS8:$SQ$8)","v":0},{"$f":"XNPV($H$172,FT135:$SQ$135,FT8:$SQ$8)","v":0},{"$f":"XNPV($H$172,FU135:$SQ$135,FU8:$SQ$8)","v":0},{"$f":"XNPV($H$172,FV135:$SQ$135,FV8:$SQ$8)","v":0},{"$f":"XNPV($H$172,FW135:$SQ$135,FW8:$SQ$8)","v":0},{"$f":"XNPV($H$172,FX135:$SQ$135,FX8:$SQ$8)","v":0},{"$f":"XNPV($H$172,FY135:$SQ$135,FY8:$SQ$8)","v":0},{"$f":"XNPV($H$172,FZ135:$SQ$135,FZ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,GA135:$SQ$135,GA8:$SQ$8)","v":0},{"$f":"XNPV($H$172,GB135:$SQ$135,GB8:$SQ$8)","v":0},{"$f":"XNPV($H$172,GC135:$SQ$135,GC8:$SQ$8)","v":0},{"$f":"XNPV($H$172,GD135:$SQ$135,GD8:$SQ$8)","v":0},{"$f":"XNPV($H$172,GE135:$SQ$135,GE8:$SQ$8)","v":0},{"$f":"XNPV($H$172,GF135:$SQ$135,GF8:$SQ$8)","v":0},{"$f":"XNPV($H$172,GG135:$SQ$135,GG8:$SQ$8)","v":0},{"$f":"XNPV($H$172,GH135:$SQ$135,GH8:$SQ$8)","v":0},{"$f":"XNPV($H$172,GI135:$SQ$135,GI8:$SQ$8)","v":0},{"$f":"XNPV($H$172,GJ135:$SQ$135,GJ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,GK135:$SQ$135,GK8:$SQ$8)","v":0},{"$f":"XNPV($H$172,GL135:$SQ$135,GL8:$SQ$8)","v":0},{"$f":"XNPV($H$172,GM135:$SQ$135,GM8:$SQ$8)","v":0},{"$f":"XNPV($H$172,GN135:$SQ$135,GN8:$SQ$8)","v":0},{"$f":"XNPV($H$172,GO135:$SQ$135,GO8:$SQ$8)","v":0},{"$f":"XNPV($H$172,GP135:$SQ$135,GP8:$SQ$8)","v":0},{"$f":"XNPV($H$172,GQ135:$SQ$135,GQ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,GR135:$SQ$135,GR8:$SQ$8)","v":0},{"$f":"XNPV($H$172,GS135:$SQ$135,GS8:$SQ$8)","v":0},{"$f":"XNPV($H$172,GT135:$SQ$135,GT8:$SQ$8)","v":0},{"$f":"XNPV($H$172,GU135:$SQ$135,GU8:$SQ$8)","v":0},{"$f":"XNPV($H$172,GV135:$SQ$135,GV8:$SQ$8)","v":0},{"$f":"XNPV($H$172,GW135:$SQ$135,GW8:$SQ$8)","v":0},{"$f":"XNPV($H$172,GX135:$SQ$135,GX8:$SQ$8)","v":0},{"$f":"XNPV($H$172,GY135:$SQ$135,GY8:$SQ$8)","v":0},{"$f":"XNPV($H$172,GZ135:$SQ$135,GZ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,HA135:$SQ$135,HA8:$SQ$8)","v":0},{"$f":"XNPV($H$172,HB135:$SQ$135,HB8:$SQ$8)","v":0},{"$f":"XNPV($H$172,HC135:$SQ$135,HC8:$SQ$8)","v":0},{"$f":"XNPV($H$172,HD135:$SQ$135,HD8:$SQ$8)","v":0},{"$f":"XNPV($H$172,HE135:$SQ$135,HE8:$SQ$8)","v":0},{"$f":"XNPV($H$172,HF135:$SQ$135,HF8:$SQ$8)","v":0},{"$f":"XNPV($H$172,HG135:$SQ$135,HG8:$SQ$8)","v":0},{"$f":"XNPV($H$172,HH135:$SQ$135,HH8:$SQ$8)","v":0},{"$f":"XNPV($H$172,HI135:$SQ$135,HI8:$SQ$8)","v":0},{"$f":"XNPV($H$172,HJ135:$SQ$135,HJ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,HK135:$SQ$135,HK8:$SQ$8)","v":0},{"$f":"XNPV($H$172,HL135:$SQ$135,HL8:$SQ$8)","v":0},{"$f":"XNPV($H$172,HM135:$SQ$135,HM8:$SQ$8)","v":0},{"$f":"XNPV($H$172,HN135:$SQ$135,HN8:$SQ$8)","v":0},{"$f":"XNPV($H$172,HO135:$SQ$135,HO8:$SQ$8)","v":0},{"$f":"XNPV($H$172,HP135:$SQ$135,HP8:$SQ$8)","v":0},{"$f":"XNPV($H$172,HQ135:$SQ$135,HQ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,HR135:$SQ$135,HR8:$SQ$8)","v":0},{"$f":"XNPV($H$172,HS135:$SQ$135,HS8:$SQ$8)","v":0},{"$f":"XNPV($H$172,HT135:$SQ$135,HT8:$SQ$8)","v":0},{"$f":"XNPV($H$172,HU135:$SQ$135,HU8:$SQ$8)","v":0},{"$f":"XNPV($H$172,HV135:$SQ$135,HV8:$SQ$8)","v":0},{"$f":"XNPV($H$172,HW135:$SQ$135,HW8:$SQ$8)","v":0},{"$f":"XNPV($H$172,HX135:$SQ$135,HX8:$SQ$8)","v":0},{"$f":"XNPV($H$172,HY135:$SQ$135,HY8:$SQ$8)","v":0},{"$f":"XNPV($H$172,HZ135:$SQ$135,HZ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,IA135:$SQ$135,IA8:$SQ$8)","v":0},{"$f":"XNPV($H$172,IB135:$SQ$135,IB8:$SQ$8)","v":0},{"$f":"XNPV($H$172,IC135:$SQ$135,IC8:$SQ$8)","v":0},{"$f":"XNPV($H$172,ID135:$SQ$135,ID8:$SQ$8)","v":0},{"$f":"XNPV($H$172,IE135:$SQ$135,IE8:$SQ$8)","v":0},{"$f":"XNPV($H$172,IF135:$SQ$135,IF8:$SQ$8)","v":0},{"$f":"XNPV($H$172,IG135:$SQ$135,IG8:$SQ$8)","v":0},{"$f":"XNPV($H$172,IH135:$SQ$135,IH8:$SQ$8)","v":0},{"$f":"XNPV($H$172,II135:$SQ$135,II8:$SQ$8)","v":0},{"$f":"XNPV($H$172,IJ135:$SQ$135,IJ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,IK135:$SQ$135,IK8:$SQ$8)","v":0},{"$f":"XNPV($H$172,IL135:$SQ$135,IL8:$SQ$8)","v":0},{"$f":"XNPV($H$172,IM135:$SQ$135,IM8:$SQ$8)","v":0},{"$f":"XNPV($H$172,IN135:$SQ$135,IN8:$SQ$8)","v":0},{"$f":"XNPV($H$172,IO135:$SQ$135,IO8:$SQ$8)","v":0},{"$f":"XNPV($H$172,IP135:$SQ$135,IP8:$SQ$8)","v":0},{"$f":"XNPV($H$172,IQ135:$SQ$135,IQ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,IR135:$SQ$135,IR8:$SQ$8)","v":0},{"$f":"XNPV($H$172,IS135:$SQ$135,IS8:$SQ$8)","v":0},{"$f":"XNPV($H$172,IT135:$SQ$135,IT8:$SQ$8)","v":0},{"$f":"XNPV($H$172,IU135:$SQ$135,IU8:$SQ$8)","v":0},{"$f":"XNPV($H$172,IV135:$SQ$135,IV8:$SQ$8)","v":0},{"$f":"XNPV($H$172,IW135:$SQ$135,IW8:$SQ$8)","v":0},{"$f":"XNPV($H$172,IX135:$SQ$135,IX8:$SQ$8)","v":0},{"$f":"XNPV($H$172,IY135:$SQ$135,IY8:$SQ$8)","v":0},{"$f":"XNPV($H$172,IZ135:$SQ$135,IZ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,JA135:$SQ$135,JA8:$SQ$8)","v":0},{"$f":"XNPV($H$172,JB135:$SQ$135,JB8:$SQ$8)","v":0},{"$f":"XNPV($H$172,JC135:$SQ$135,JC8:$SQ$8)","v":0},{"$f":"XNPV($H$172,JD135:$SQ$135,JD8:$SQ$8)","v":0},{"$f":"XNPV($H$172,JE135:$SQ$135,JE8:$SQ$8)","v":0},{"$f":"XNPV($H$172,JF135:$SQ$135,JF8:$SQ$8)","v":0},{"$f":"XNPV($H$172,JG135:$SQ$135,JG8:$SQ$8)","v":0},{"$f":"XNPV($H$172,JH135:$SQ$135,JH8:$SQ$8)","v":0},{"$f":"XNPV($H$172,JI135:$SQ$135,JI8:$SQ$8)","v":0},{"$f":"XNPV($H$172,JJ135:$SQ$135,JJ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,JK135:$SQ$135,JK8:$SQ$8)","v":0},{"$f":"XNPV($H$172,JL135:$SQ$135,JL8:$SQ$8)","v":0},{"$f":"XNPV($H$172,JM135:$SQ$135,JM8:$SQ$8)","v":0},{"$f":"XNPV($H$172,JN135:$SQ$135,JN8:$SQ$8)","v":0},{"$f":"XNPV($H$172,JO135:$SQ$135,JO8:$SQ$8)","v":0},{"$f":"XNPV($H$172,JP135:$SQ$135,JP8:$SQ$8)","v":0},{"$f":"XNPV($H$172,JQ135:$SQ$135,JQ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,JR135:$SQ$135,JR8:$SQ$8)","v":0},{"$f":"XNPV($H$172,JS135:$SQ$135,JS8:$SQ$8)","v":0},{"$f":"XNPV($H$172,JT135:$SQ$135,JT8:$SQ$8)","v":0},{"$f":"XNPV($H$172,JU135:$SQ$135,JU8:$SQ$8)","v":0},{"$f":"XNPV($H$172,JV135:$SQ$135,JV8:$SQ$8)","v":0},{"$f":"XNPV($H$172,JW135:$SQ$135,JW8:$SQ$8)","v":0},{"$f":"XNPV($H$172,JX135:$SQ$135,JX8:$SQ$8)","v":0},{"$f":"XNPV($H$172,JY135:$SQ$135,JY8:$SQ$8)","v":0},{"$f":"XNPV($H$172,JZ135:$SQ$135,JZ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,KA135:$SQ$135,KA8:$SQ$8)","v":0},{"$f":"XNPV($H$172,KB135:$SQ$135,KB8:$SQ$8)","v":0},{"$f":"XNPV($H$172,KC135:$SQ$135,KC8:$SQ$8)","v":0},{"$f":"XNPV($H$172,KD135:$SQ$135,KD8:$SQ$8)","v":0},{"$f":"XNPV($H$172,KE135:$SQ$135,KE8:$SQ$8)","v":0},{"$f":"XNPV($H$172,KF135:$SQ$135,KF8:$SQ$8)","v":0},{"$f":"XNPV($H$172,KG135:$SQ$135,KG8:$SQ$8)","v":0},{"$f":"XNPV($H$172,KH135:$SQ$135,KH8:$SQ$8)","v":0},{"$f":"XNPV($H$172,KI135:$SQ$135,KI8:$SQ$8)","v":0},{"$f":"XNPV($H$172,KJ135:$SQ$135,KJ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,KK135:$SQ$135,KK8:$SQ$8)","v":0},{"$f":"XNPV($H$172,KL135:$SQ$135,KL8:$SQ$8)","v":0},{"$f":"XNPV($H$172,KM135:$SQ$135,KM8:$SQ$8)","v":0},{"$f":"XNPV($H$172,KN135:$SQ$135,KN8:$SQ$8)","v":0},{"$f":"XNPV($H$172,KO135:$SQ$135,KO8:$SQ$8)","v":0},{"$f":"XNPV($H$172,KP135:$SQ$135,KP8:$SQ$8)","v":0},{"$f":"XNPV($H$172,KQ135:$SQ$135,KQ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,KR135:$SQ$135,KR8:$SQ$8)","v":0},{"$f":"XNPV($H$172,KS135:$SQ$135,KS8:$SQ$8)","v":0},{"$f":"XNPV($H$172,KT135:$SQ$135,KT8:$SQ$8)","v":0},{"$f":"XNPV($H$172,KU135:$SQ$135,KU8:$SQ$8)","v":0},{"$f":"XNPV($H$172,KV135:$SQ$135,KV8:$SQ$8)","v":0},{"$f":"XNPV($H$172,KW135:$SQ$135,KW8:$SQ$8)","v":0},{"$f":"XNPV($H$172,KX135:$SQ$135,KX8:$SQ$8)","v":0},{"$f":"XNPV($H$172,KY135:$SQ$135,KY8:$SQ$8)","v":0},{"$f":"XNPV($H$172,KZ135:$SQ$135,KZ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,LA135:$SQ$135,LA8:$SQ$8)","v":0},{"$f":"XNPV($H$172,LB135:$SQ$135,LB8:$SQ$8)","v":0},{"$f":"XNPV($H$172,LC135:$SQ$135,LC8:$SQ$8)","v":0},{"$f":"XNPV($H$172,LD135:$SQ$135,LD8:$SQ$8)","v":0},{"$f":"XNPV($H$172,LE135:$SQ$135,LE8:$SQ$8)","v":0},{"$f":"XNPV($H$172,LF135:$SQ$135,LF8:$SQ$8)","v":0},{"$f":"XNPV($H$172,LG135:$SQ$135,LG8:$SQ$8)","v":0},{"$f":"XNPV($H$172,LH135:$SQ$135,LH8:$SQ$8)","v":0},{"$f":"XNPV($H$172,LI135:$SQ$135,LI8:$SQ$8)","v":0},{"$f":"XNPV($H$172,LJ135:$SQ$135,LJ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,LK135:$SQ$135,LK8:$SQ$8)","v":0},{"$f":"XNPV($H$172,LL135:$SQ$135,LL8:$SQ$8)","v":0},{"$f":"XNPV($H$172,LM135:$SQ$135,LM8:$SQ$8)","v":0},{"$f":"XNPV($H$172,LN135:$SQ$135,LN8:$SQ$8)","v":0},{"$f":"XNPV($H$172,LO135:$SQ$135,LO8:$SQ$8)","v":0},{"$f":"XNPV($H$172,LP135:$SQ$135,LP8:$SQ$8)","v":0},{"$f":"XNPV($H$172,LQ135:$SQ$135,LQ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,LR135:$SQ$135,LR8:$SQ$8)","v":0},{"$f":"XNPV($H$172,LS135:$SQ$135,LS8:$SQ$8)","v":0},{"$f":"XNPV($H$172,LT135:$SQ$135,LT8:$SQ$8)","v":0},{"$f":"XNPV($H$172,LU135:$SQ$135,LU8:$SQ$8)","v":0},{"$f":"XNPV($H$172,LV135:$SQ$135,LV8:$SQ$8)","v":0},{"$f":"XNPV($H$172,LW135:$SQ$135,LW8:$SQ$8)","v":0},{"$f":"XNPV($H$172,LX135:$SQ$135,LX8:$SQ$8)","v":0},{"$f":"XNPV($H$172,LY135:$SQ$135,LY8:$SQ$8)","v":0},{"$f":"XNPV($H$172,LZ135:$SQ$135,LZ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,MA135:$SQ$135,MA8:$SQ$8)","v":0},{"$f":"XNPV($H$172,MB135:$SQ$135,MB8:$SQ$8)","v":0},{"$f":"XNPV($H$172,MC135:$SQ$135,MC8:$SQ$8)","v":0},{"$f":"XNPV($H$172,MD135:$SQ$135,MD8:$SQ$8)","v":0},{"$f":"XNPV($H$172,ME135:$SQ$135,ME8:$SQ$8)","v":0},{"$f":"XNPV($H$172,MF135:$SQ$135,MF8:$SQ$8)","v":0},{"$f":"XNPV($H$172,MG135:$SQ$135,MG8:$SQ$8)","v":0},{"$f":"XNPV($H$172,MH135:$SQ$135,MH8:$SQ$8)","v":0},{"$f":"XNPV($H$172,MI135:$SQ$135,MI8:$SQ$8)","v":0},{"$f":"XNPV($H$172,MJ135:$SQ$135,MJ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,MK135:$SQ$135,MK8:$SQ$8)","v":0},{"$f":"XNPV($H$172,ML135:$SQ$135,ML8:$SQ$8)","v":0},{"$f":"XNPV($H$172,MM135:$SQ$135,MM8:$SQ$8)","v":0},{"$f":"XNPV($H$172,MN135:$SQ$135,MN8:$SQ$8)","v":0},{"$f":"XNPV($H$172,MO135:$SQ$135,MO8:$SQ$8)","v":0},{"$f":"XNPV($H$172,MP135:$SQ$135,MP8:$SQ$8)","v":0},{"$f":"XNPV($H$172,MQ135:$SQ$135,MQ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,MR135:$SQ$135,MR8:$SQ$8)","v":0},{"$f":"XNPV($H$172,MS135:$SQ$135,MS8:$SQ$8)","v":0},{"$f":"XNPV($H$172,MT135:$SQ$135,MT8:$SQ$8)","v":0},{"$f":"XNPV($H$172,MU135:$SQ$135,MU8:$SQ$8)","v":0},{"$f":"XNPV($H$172,MV135:$SQ$135,MV8:$SQ$8)","v":0},{"$f":"XNPV($H$172,MW135:$SQ$135,MW8:$SQ$8)","v":0},{"$f":"XNPV($H$172,MX135:$SQ$135,MX8:$SQ$8)","v":0},{"$f":"XNPV($H$172,MY135:$SQ$135,MY8:$SQ$8)","v":0},{"$f":"XNPV($H$172,MZ135:$SQ$135,MZ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,NA135:$SQ$135,NA8:$SQ$8)","v":0},{"$f":"XNPV($H$172,NB135:$SQ$135,NB8:$SQ$8)","v":0},{"$f":"XNPV($H$172,NC135:$SQ$135,NC8:$SQ$8)","v":0},{"$f":"XNPV($H$172,ND135:$SQ$135,ND8:$SQ$8)","v":0},{"$f":"XNPV($H$172,NE135:$SQ$135,NE8:$SQ$8)","v":0},{"$f":"XNPV($H$172,NF135:$SQ$135,NF8:$SQ$8)","v":0},{"$f":"XNPV($H$172,NG135:$SQ$135,NG8:$SQ$8)","v":0},{"$f":"XNPV($H$172,NH135:$SQ$135,NH8:$SQ$8)","v":0},{"$f":"XNPV($H$172,NI135:$SQ$135,NI8:$SQ$8)","v":0},{"$f":"XNPV($H$172,NJ135:$SQ$135,NJ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,NK135:$SQ$135,NK8:$SQ$8)","v":0},{"$f":"XNPV($H$172,NL135:$SQ$135,NL8:$SQ$8)","v":0},{"$f":"XNPV($H$172,NM135:$SQ$135,NM8:$SQ$8)","v":0},{"$f":"XNPV($H$172,NN135:$SQ$135,NN8:$SQ$8)","v":0},{"$f":"XNPV($H$172,NO135:$SQ$135,NO8:$SQ$8)","v":0},{"$f":"XNPV($H$172,NP135:$SQ$135,NP8:$SQ$8)","v":0},{"$f":"XNPV($H$172,NQ135:$SQ$135,NQ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,NR135:$SQ$135,NR8:$SQ$8)","v":0},{"$f":"XNPV($H$172,NS135:$SQ$135,NS8:$SQ$8)","v":0},{"$f":"XNPV($H$172,NT135:$SQ$135,NT8:$SQ$8)","v":0},{"$f":"XNPV($H$172,NU135:$SQ$135,NU8:$SQ$8)","v":0},{"$f":"XNPV($H$172,NV135:$SQ$135,NV8:$SQ$8)","v":0},{"$f":"XNPV($H$172,NW135:$SQ$135,NW8:$SQ$8)","v":0},{"$f":"XNPV($H$172,NX135:$SQ$135,NX8:$SQ$8)","v":0},{"$f":"XNPV($H$172,NY135:$SQ$135,NY8:$SQ$8)","v":0},{"$f":"XNPV($H$172,NZ135:$SQ$135,NZ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,OA135:$SQ$135,OA8:$SQ$8)","v":0},{"$f":"XNPV($H$172,OB135:$SQ$135,OB8:$SQ$8)","v":0},{"$f":"XNPV($H$172,OC135:$SQ$135,OC8:$SQ$8)","v":0},{"$f":"XNPV($H$172,OD135:$SQ$135,OD8:$SQ$8)","v":0},{"$f":"XNPV($H$172,OE135:$SQ$135,OE8:$SQ$8)","v":0},{"$f":"XNPV($H$172,OF135:$SQ$135,OF8:$SQ$8)","v":0},{"$f":"XNPV($H$172,OG135:$SQ$135,OG8:$SQ$8)","v":0},{"$f":"XNPV($H$172,OH135:$SQ$135,OH8:$SQ$8)","v":0},{"$f":"XNPV($H$172,OI135:$SQ$135,OI8:$SQ$8)","v":0},{"$f":"XNPV($H$172,OJ135:$SQ$135,OJ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,OK135:$SQ$135,OK8:$SQ$8)","v":0},{"$f":"XNPV($H$172,OL135:$SQ$135,OL8:$SQ$8)","v":0},{"$f":"XNPV($H$172,OM135:$SQ$135,OM8:$SQ$8)","v":0},{"$f":"XNPV($H$172,ON135:$SQ$135,ON8:$SQ$8)","v":0},{"$f":"XNPV($H$172,OO135:$SQ$135,OO8:$SQ$8)","v":0},{"$f":"XNPV($H$172,OP135:$SQ$135,OP8:$SQ$8)","v":0},{"$f":"XNPV($H$172,OQ135:$SQ$135,OQ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,OR135:$SQ$135,OR8:$SQ$8)","v":0},{"$f":"XNPV($H$172,OS135:$SQ$135,OS8:$SQ$8)","v":0},{"$f":"XNPV($H$172,OT135:$SQ$135,OT8:$SQ$8)","v":0},{"$f":"XNPV($H$172,OU135:$SQ$135,OU8:$SQ$8)","v":0},{"$f":"XNPV($H$172,OV135:$SQ$135,OV8:$SQ$8)","v":0},{"$f":"XNPV($H$172,OW135:$SQ$135,OW8:$SQ$8)","v":0},{"$f":"XNPV($H$172,OX135:$SQ$135,OX8:$SQ$8)","v":0},{"$f":"XNPV($H$172,OY135:$SQ$135,OY8:$SQ$8)","v":0},{"$f":"XNPV($H$172,OZ135:$SQ$135,OZ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,PA135:$SQ$135,PA8:$SQ$8)","v":0},{"$f":"XNPV($H$172,PB135:$SQ$135,PB8:$SQ$8)","v":0},{"$f":"XNPV($H$172,PC135:$SQ$135,PC8:$SQ$8)","v":0},{"$f":"XNPV($H$172,PD135:$SQ$135,PD8:$SQ$8)","v":0},{"$f":"XNPV($H$172,PE135:$SQ$135,PE8:$SQ$8)","v":0},{"$f":"XNPV($H$172,PF135:$SQ$135,PF8:$SQ$8)","v":0},{"$f":"XNPV($H$172,PG135:$SQ$135,PG8:$SQ$8)","v":0},{"$f":"XNPV($H$172,PH135:$SQ$135,PH8:$SQ$8)","v":0},{"$f":"XNPV($H$172,PI135:$SQ$135,PI8:$SQ$8)","v":0},{"$f":"XNPV($H$172,PJ135:$SQ$135,PJ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,PK135:$SQ$135,PK8:$SQ$8)","v":0},{"$f":"XNPV($H$172,PL135:$SQ$135,PL8:$SQ$8)","v":0},{"$f":"XNPV($H$172,PM135:$SQ$135,PM8:$SQ$8)","v":0},{"$f":"XNPV($H$172,PN135:$SQ$135,PN8:$SQ$8)","v":0},{"$f":"XNPV($H$172,PO135:$SQ$135,PO8:$SQ$8)","v":0},{"$f":"XNPV($H$172,PP135:$SQ$135,PP8:$SQ$8)","v":0},{"$f":"XNPV($H$172,PQ135:$SQ$135,PQ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,PR135:$SQ$135,PR8:$SQ$8)","v":0},{"$f":"XNPV($H$172,PS135:$SQ$135,PS8:$SQ$8)","v":0},{"$f":"XNPV($H$172,PT135:$SQ$135,PT8:$SQ$8)","v":0},{"$f":"XNPV($H$172,PU135:$SQ$135,PU8:$SQ$8)","v":0},{"$f":"XNPV($H$172,PV135:$SQ$135,PV8:$SQ$8)","v":0},{"$f":"XNPV($H$172,PW135:$SQ$135,PW8:$SQ$8)","v":0},{"$f":"XNPV($H$172,PX135:$SQ$135,PX8:$SQ$8)","v":0},{"$f":"XNPV($H$172,PY135:$SQ$135,PY8:$SQ$8)","v":0},{"$f":"XNPV($H$172,PZ135:$SQ$135,PZ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,QA135:$SQ$135,QA8:$SQ$8)","v":0},{"$f":"XNPV($H$172,QB135:$SQ$135,QB8:$SQ$8)","v":0},{"$f":"XNPV($H$172,QC135:$SQ$135,QC8:$SQ$8)","v":0},{"$f":"XNPV($H$172,QD135:$SQ$135,QD8:$SQ$8)","v":0},{"$f":"XNPV($H$172,QE135:$SQ$135,QE8:$SQ$8)","v":0},{"$f":"XNPV($H$172,QF135:$SQ$135,QF8:$SQ$8)","v":0},{"$f":"XNPV($H$172,QG135:$SQ$135,QG8:$SQ$8)","v":0},{"$f":"XNPV($H$172,QH135:$SQ$135,QH8:$SQ$8)","v":0},{"$f":"XNPV($H$172,QI135:$SQ$135,QI8:$SQ$8)","v":0},{"$f":"XNPV($H$172,QJ135:$SQ$135,QJ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,QK135:$SQ$135,QK8:$SQ$8)","v":0},{"$f":"XNPV($H$172,QL135:$SQ$135,QL8:$SQ$8)","v":0},{"$f":"XNPV($H$172,QM135:$SQ$135,QM8:$SQ$8)","v":0},{"$f":"XNPV($H$172,QN135:$SQ$135,QN8:$SQ$8)","v":0},{"$f":"XNPV($H$172,QO135:$SQ$135,QO8:$SQ$8)","v":0},{"$f":"XNPV($H$172,QP135:$SQ$135,QP8:$SQ$8)","v":0},{"$f":"XNPV($H$172,QQ135:$SQ$135,QQ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,QR135:$SQ$135,QR8:$SQ$8)","v":0},{"$f":"XNPV($H$172,QS135:$SQ$135,QS8:$SQ$8)","v":0},{"$f":"XNPV($H$172,QT135:$SQ$135,QT8:$SQ$8)","v":0},{"$f":"XNPV($H$172,QU135:$SQ$135,QU8:$SQ$8)","v":0},{"$f":"XNPV($H$172,QV135:$SQ$135,QV8:$SQ$8)","v":0},{"$f":"XNPV($H$172,QW135:$SQ$135,QW8:$SQ$8)","v":0},{"$f":"XNPV($H$172,QX135:$SQ$135,QX8:$SQ$8)","v":0},{"$f":"XNPV($H$172,QY135:$SQ$135,QY8:$SQ$8)","v":0},{"$f":"XNPV($H$172,QZ135:$SQ$135,QZ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,RA135:$SQ$135,RA8:$SQ$8)","v":0},{"$f":"XNPV($H$172,RB135:$SQ$135,RB8:$SQ$8)","v":0},{"$f":"XNPV($H$172,RC135:$SQ$135,RC8:$SQ$8)","v":0},{"$f":"XNPV($H$172,RD135:$SQ$135,RD8:$SQ$8)","v":0},{"$f":"XNPV($H$172,RE135:$SQ$135,RE8:$SQ$8)","v":0},{"$f":"XNPV($H$172,RF135:$SQ$135,RF8:$SQ$8)","v":0},{"$f":"XNPV($H$172,RG135:$SQ$135,RG8:$SQ$8)","v":0},{"$f":"XNPV($H$172,RH135:$SQ$135,RH8:$SQ$8)","v":0},{"$f":"XNPV($H$172,RI135:$SQ$135,RI8:$SQ$8)","v":0},{"$f":"XNPV($H$172,RJ135:$SQ$135,RJ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,RK135:$SQ$135,RK8:$SQ$8)","v":0},{"$f":"XNPV($H$172,RL135:$SQ$135,RL8:$SQ$8)","v":0},{"$f":"XNPV($H$172,RM135:$SQ$135,RM8:$SQ$8)","v":0},{"$f":"XNPV($H$172,RN135:$SQ$135,RN8:$SQ$8)","v":0},{"$f":"XNPV($H$172,RO135:$SQ$135,RO8:$SQ$8)","v":0},{"$f":"XNPV($H$172,RP135:$SQ$135,RP8:$SQ$8)","v":0},{"$f":"XNPV($H$172,RQ135:$SQ$135,RQ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,RR135:$SQ$135,RR8:$SQ$8)","v":0},{"$f":"XNPV($H$172,RS135:$SQ$135,RS8:$SQ$8)","v":0},{"$f":"XNPV($H$172,RT135:$SQ$135,RT8:$SQ$8)","v":0},{"$f":"XNPV($H$172,RU135:$SQ$135,RU8:$SQ$8)","v":0},{"$f":"XNPV($H$172,RV135:$SQ$135,RV8:$SQ$8)","v":0},{"$f":"XNPV($H$172,RW135:$SQ$135,RW8:$SQ$8)","v":0},{"$f":"XNPV($H$172,RX135:$SQ$135,RX8:$SQ$8)","v":0},{"$f":"XNPV($H$172,RY135:$SQ$135,RY8:$SQ$8)","v":0},{"$f":"XNPV($H$172,RZ135:$SQ$135,RZ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,SA135:$SQ$135,SA8:$SQ$8)","v":0},{"$f":"XNPV($H$172,SB135:$SQ$135,SB8:$SQ$8)","v":0},{"$f":"XNPV($H$172,SC135:$SQ$135,SC8:$SQ$8)","v":0},{"$f":"XNPV($H$172,SD135:$SQ$135,SD8:$SQ$8)","v":0},{"$f":"XNPV($H$172,SE135:$SQ$135,SE8:$SQ$8)","v":0},{"$f":"XNPV($H$172,SF135:$SQ$135,SF8:$SQ$8)","v":0},{"$f":"XNPV($H$172,SG135:$SQ$135,SG8:$SQ$8)","v":0},{"$f":"XNPV($H$172,SH135:$SQ$135,SH8:$SQ$8)","v":0},{"$f":"XNPV($H$172,SI135:$SQ$135,SI8:$SQ$8)","v":0},{"$f":"XNPV($H$172,SJ135:$SQ$135,SJ8:$SQ$8)","v":0},{"$f":"XNPV($H$172,SK135:$SQ$135,SK8:$SQ$8)","v":0},{"$f":"XNPV($H$172,SL135:$SQ$135,SL8:$SQ$8)","v":0},{"$f":"XNPV($H$172,SM135:$SQ$135,SM8:$SQ$8)","v":0},{"$f":"XNPV($H$172,SN135:$SQ$135,SN8:$SQ$8)","v":0},{"$f":"XNPV($H$172,SO135:$SQ$135,SO8:$SQ$8)","v":0},{"$f":"XNPV($H$172,SP135:$SQ$135,SP8:$SQ$8)","v":0},{"$f":"XNPV($H$172,SQ135:$SQ$135,SQ8:$SQ$8)","v":0}]
[null,null,null,"Selling Price for Each Period at Discount Rate",null,"% p.a.",{"$f":"InputC!G165","v":7.2499999999999995E-2},null,null,null,null,{"$f":"XNPV($G$173,L135:$SQ$135,L8:$SQ$8)","v":435744513.43591905},{"$f":"XNPV($G$173,M135:$SQ$135,M8:$SQ$8)","v":467425615.56646931},{"$f":"XNPV($G$173,N135:$SQ$135,N8:$SQ$8)","v":501313972.69503838},{"$f":"XNPV($G$173,O135:$SQ$135,O8:$SQ$8)","v":502137605.99580133},{"$f":"XNPV($G$173,P135:$SQ$135,P8:$SQ$8)","v":502310520.11647689},{"$f":"XNPV($G$173,Q135:$SQ$135,Q8:$SQ$8)","v":501867558.12210566},{"$f":"XNPV($G$173,R135:$SQ$135,R8:$SQ$8)","v":500432352.02942598},{"$f":"XNPV($G$173,S135:$SQ$135,S8:$SQ$8)","v":503225670.70415545},{"$f":"XNPV($G$173,T135:$SQ$135,T8:$SQ$8)","v":500490782.35838741},{"$f":"XNPV($G$173,U135:$SQ$135,U8:$SQ$8)","v":503999497.99611741},{"$f":"XNPV($G$173,V135:$SQ$135,V8:$SQ$8)","v":499601223.45941913},{"$f":"XNPV($G$173,W135:$SQ$135,W8:$SQ$8)","v":494203061.47073668},{"$f":"XNPV($G$173,X135:$SQ$135,X8:$SQ$8)","v":493059295.84809995},{"$f":"XNPV($G$173,Y135:$SQ$135,Y8:$SQ$8)","v":485598535.78986174},{"$f":"XNPV($G$173,Z135:$SQ$135,Z8:$SQ$8)","v":476491564.09661853},{"$f":"XNPV($G$173,AA135:$SQ$135,AA8:$SQ$8)","v":465987187.07221669},{"$f":"XNPV($G$173,AB135:$SQ$135,AB8:$SQ$8)","v":463227625.55903637},{"$f":"XNPV($G$173,AC135:$SQ$135,AC8:$SQ$8)","v":456077359.52282465},{"$f":"XNPV($G$173,AD135:$SQ$135,AD8:$SQ$8)","v":441177297.32813352},{"$f":"XNPV($G$173,AE135:$SQ$135,AE8:$SQ$8)","v":424399065.88379663},{"$f":"XNPV($G$173,AF135:$SQ$135,AF8:$SQ$8)","v":405429140.94973302},{"$f":"XNPV($G$173,AG135:$SQ$135,AG8:$SQ$8)","v":384162779.27589154},{"$f":"XNPV($G$173,AH135:$SQ$135,AH8:$SQ$8)","v":366772828.16177332},{"$f":"XNPV($G$173,AI135:$SQ$135,AI8:$SQ$8)","v":352993427.3083052},{"$f":"XNPV($G$173,AJ135:$SQ$135,AJ8:$SQ$8)","v":324746512.14171392},{"$f":"XNPV($G$173,AK135:$SQ$135,AK8:$SQ$8)","v":293431179.79833806},{"$f":"XNPV($G$173,AL135:$SQ$135,AL8:$SQ$8)","v":258505512.22158509},{"$f":"XNPV($G$173,AM135:$SQ$135,AM8:$SQ$8)","v":227485715.56729662},{"$f":"XNPV($G$173,AN135:$SQ$135,AN8:$SQ$8)","v":185701431.29474834},{"$f":"XNPV($G$173,AO135:$SQ$135,AO8:$SQ$8)","v":139749042.13569489},{"$f":"XNPV($G$173,AP135:$SQ$135,AP8:$SQ$8)","v":105427261.1160778},{"$f":"XNPV($G$173,AQ135:$SQ$135,AQ8:$SQ$8)","v":51226720.362374894},{"$f":"XNPV($G$173,AR135:$SQ$135,AR8:$SQ$8)","v":0},{"$f":"XNPV($G$173,AS135:$SQ$135,AS8:$SQ$8)","v":0},{"$f":"XNPV($G$173,AT135:$SQ$135,AT8:$SQ$8)","v":0},{"$f":"XNPV($G$173,AU135:$SQ$135,AU8:$SQ$8)","v":0},{"$f":"XNPV($G$173,AV135:$SQ$135,AV8:$SQ$8)","v":0},{"$f":"XNPV($G$173,AW135:$SQ$135,AW8:$SQ$8)","v":0},{"$f":"XNPV($G$173,AX135:$SQ$135,AX8:$SQ$8)","v":0},{"$f":"XNPV($G$173,AY135:$SQ$135,AY8:$SQ$8)","v":0},{"$f":"XNPV($G$173,AZ135:$SQ$135,AZ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,BA135:$SQ$135,BA8:$SQ$8)","v":0},{"$f":"XNPV($G$173,BB135:$SQ$135,BB8:$SQ$8)","v":0},{"$f":"XNPV($G$173,BC135:$SQ$135,BC8:$SQ$8)","v":0},{"$f":"XNPV($G$173,BD135:$SQ$135,BD8:$SQ$8)","v":0},{"$f":"XNPV($G$173,BE135:$SQ$135,BE8:$SQ$8)","v":0},{"$f":"XNPV($G$173,BF135:$SQ$135,BF8:$SQ$8)","v":0},{"$f":"XNPV($G$173,BG135:$SQ$135,BG8:$SQ$8)","v":0},{"$f":"XNPV($G$173,BH135:$SQ$135,BH8:$SQ$8)","v":0},{"$f":"XNPV($G$173,BI135:$SQ$135,BI8:$SQ$8)","v":0},{"$f":"XNPV($G$173,BJ135:$SQ$135,BJ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,BK135:$SQ$135,BK8:$SQ$8)","v":0},{"$f":"XNPV($G$173,BL135:$SQ$135,BL8:$SQ$8)","v":0},{"$f":"XNPV($G$173,BM135:$SQ$135,BM8:$SQ$8)","v":0},{"$f":"XNPV($G$173,BN135:$SQ$135,BN8:$SQ$8)","v":0},{"$f":"XNPV($G$173,BO135:$SQ$135,BO8:$SQ$8)","v":0},{"$f":"XNPV($G$173,BP135:$SQ$135,BP8:$SQ$8)","v":0},{"$f":"XNPV($G$173,BQ135:$SQ$135,BQ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,BR135:$SQ$135,BR8:$SQ$8)","v":0},{"$f":"XNPV($G$173,BS135:$SQ$135,BS8:$SQ$8)","v":0},{"$f":"XNPV($G$173,BT135:$SQ$135,BT8:$SQ$8)","v":0},{"$f":"XNPV($G$173,BU135:$SQ$135,BU8:$SQ$8)","v":0},{"$f":"XNPV($G$173,BV135:$SQ$135,BV8:$SQ$8)","v":0},{"$f":"XNPV($G$173,BW135:$SQ$135,BW8:$SQ$8)","v":0},{"$f":"XNPV($G$173,BX135:$SQ$135,BX8:$SQ$8)","v":0},{"$f":"XNPV($G$173,BY135:$SQ$135,BY8:$SQ$8)","v":0},{"$f":"XNPV($G$173,BZ135:$SQ$135,BZ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,CA135:$SQ$135,CA8:$SQ$8)","v":0},{"$f":"XNPV($G$173,CB135:$SQ$135,CB8:$SQ$8)","v":0},{"$f":"XNPV($G$173,CC135:$SQ$135,CC8:$SQ$8)","v":0},{"$f":"XNPV($G$173,CD135:$SQ$135,CD8:$SQ$8)","v":0},{"$f":"XNPV($G$173,CE135:$SQ$135,CE8:$SQ$8)","v":0},{"$f":"XNPV($G$173,CF135:$SQ$135,CF8:$SQ$8)","v":0},{"$f":"XNPV($G$173,CG135:$SQ$135,CG8:$SQ$8)","v":0},{"$f":"XNPV($G$173,CH135:$SQ$135,CH8:$SQ$8)","v":0},{"$f":"XNPV($G$173,CI135:$SQ$135,CI8:$SQ$8)","v":0},{"$f":"XNPV($G$173,CJ135:$SQ$135,CJ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,CK135:$SQ$135,CK8:$SQ$8)","v":0},{"$f":"XNPV($G$173,CL135:$SQ$135,CL8:$SQ$8)","v":0},{"$f":"XNPV($G$173,CM135:$SQ$135,CM8:$SQ$8)","v":0},{"$f":"XNPV($G$173,CN135:$SQ$135,CN8:$SQ$8)","v":0},{"$f":"XNPV($G$173,CO135:$SQ$135,CO8:$SQ$8)","v":0},{"$f":"XNPV($G$173,CP135:$SQ$135,CP8:$SQ$8)","v":0},{"$f":"XNPV($G$173,CQ135:$SQ$135,CQ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,CR135:$SQ$135,CR8:$SQ$8)","v":0},{"$f":"XNPV($G$173,CS135:$SQ$135,CS8:$SQ$8)","v":0},{"$f":"XNPV($G$173,CT135:$SQ$135,CT8:$SQ$8)","v":0},{"$f":"XNPV($G$173,CU135:$SQ$135,CU8:$SQ$8)","v":0},{"$f":"XNPV($G$173,CV135:$SQ$135,CV8:$SQ$8)","v":0},{"$f":"XNPV($G$173,CW135:$SQ$135,CW8:$SQ$8)","v":0},{"$f":"XNPV($G$173,CX135:$SQ$135,CX8:$SQ$8)","v":0},{"$f":"XNPV($G$173,CY135:$SQ$135,CY8:$SQ$8)","v":0},{"$f":"XNPV($G$173,CZ135:$SQ$135,CZ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,DA135:$SQ$135,DA8:$SQ$8)","v":0},{"$f":"XNPV($G$173,DB135:$SQ$135,DB8:$SQ$8)","v":0},{"$f":"XNPV($G$173,DC135:$SQ$135,DC8:$SQ$8)","v":0},{"$f":"XNPV($G$173,DD135:$SQ$135,DD8:$SQ$8)","v":0},{"$f":"XNPV($G$173,DE135:$SQ$135,DE8:$SQ$8)","v":0},{"$f":"XNPV($G$173,DF135:$SQ$135,DF8:$SQ$8)","v":0},{"$f":"XNPV($G$173,DG135:$SQ$135,DG8:$SQ$8)","v":0},{"$f":"XNPV($G$173,DH135:$SQ$135,DH8:$SQ$8)","v":0},{"$f":"XNPV($G$173,DI135:$SQ$135,DI8:$SQ$8)","v":0},{"$f":"XNPV($G$173,DJ135:$SQ$135,DJ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,DK135:$SQ$135,DK8:$SQ$8)","v":0},{"$f":"XNPV($G$173,DL135:$SQ$135,DL8:$SQ$8)","v":0},{"$f":"XNPV($G$173,DM135:$SQ$135,DM8:$SQ$8)","v":0},{"$f":"XNPV($G$173,DN135:$SQ$135,DN8:$SQ$8)","v":0},{"$f":"XNPV($G$173,DO135:$SQ$135,DO8:$SQ$8)","v":0},{"$f":"XNPV($G$173,DP135:$SQ$135,DP8:$SQ$8)","v":0},{"$f":"XNPV($G$173,DQ135:$SQ$135,DQ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,DR135:$SQ$135,DR8:$SQ$8)","v":0},{"$f":"XNPV($G$173,DS135:$SQ$135,DS8:$SQ$8)","v":0},{"$f":"XNPV($G$173,DT135:$SQ$135,DT8:$SQ$8)","v":0},{"$f":"XNPV($G$173,DU135:$SQ$135,DU8:$SQ$8)","v":0},{"$f":"XNPV($G$173,DV135:$SQ$135,DV8:$SQ$8)","v":0},{"$f":"XNPV($G$173,DW135:$SQ$135,DW8:$SQ$8)","v":0},{"$f":"XNPV($G$173,DX135:$SQ$135,DX8:$SQ$8)","v":0},{"$f":"XNPV($G$173,DY135:$SQ$135,DY8:$SQ$8)","v":0},{"$f":"XNPV($G$173,DZ135:$SQ$135,DZ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,EA135:$SQ$135,EA8:$SQ$8)","v":0},{"$f":"XNPV($G$173,EB135:$SQ$135,EB8:$SQ$8)","v":0},{"$f":"XNPV($G$173,EC135:$SQ$135,EC8:$SQ$8)","v":0},{"$f":"XNPV($G$173,ED135:$SQ$135,ED8:$SQ$8)","v":0},{"$f":"XNPV($G$173,EE135:$SQ$135,EE8:$SQ$8)","v":0},{"$f":"XNPV($G$173,EF135:$SQ$135,EF8:$SQ$8)","v":0},{"$f":"XNPV($G$173,EG135:$SQ$135,EG8:$SQ$8)","v":0},{"$f":"XNPV($G$173,EH135:$SQ$135,EH8:$SQ$8)","v":0},{"$f":"XNPV($G$173,EI135:$SQ$135,EI8:$SQ$8)","v":0},{"$f":"XNPV($G$173,EJ135:$SQ$135,EJ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,EK135:$SQ$135,EK8:$SQ$8)","v":0},{"$f":"XNPV($G$173,EL135:$SQ$135,EL8:$SQ$8)","v":0},{"$f":"XNPV($G$173,EM135:$SQ$135,EM8:$SQ$8)","v":0},{"$f":"XNPV($G$173,EN135:$SQ$135,EN8:$SQ$8)","v":0},{"$f":"XNPV($G$173,EO135:$SQ$135,EO8:$SQ$8)","v":0},{"$f":"XNPV($G$173,EP135:$SQ$135,EP8:$SQ$8)","v":0},{"$f":"XNPV($G$173,EQ135:$SQ$135,EQ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,ER135:$SQ$135,ER8:$SQ$8)","v":0},{"$f":"XNPV($G$173,ES135:$SQ$135,ES8:$SQ$8)","v":0},{"$f":"XNPV($G$173,ET135:$SQ$135,ET8:$SQ$8)","v":0},{"$f":"XNPV($G$173,EU135:$SQ$135,EU8:$SQ$8)","v":0},{"$f":"XNPV($G$173,EV135:$SQ$135,EV8:$SQ$8)","v":0},{"$f":"XNPV($G$173,EW135:$SQ$135,EW8:$SQ$8)","v":0},{"$f":"XNPV($G$173,EX135:$SQ$135,EX8:$SQ$8)","v":0},{"$f":"XNPV($G$173,EY135:$SQ$135,EY8:$SQ$8)","v":0},{"$f":"XNPV($G$173,EZ135:$SQ$135,EZ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,FA135:$SQ$135,FA8:$SQ$8)","v":0},{"$f":"XNPV($G$173,FB135:$SQ$135,FB8:$SQ$8)","v":0},{"$f":"XNPV($G$173,FC135:$SQ$135,FC8:$SQ$8)","v":0},{"$f":"XNPV($G$173,FD135:$SQ$135,FD8:$SQ$8)","v":0},{"$f":"XNPV($G$173,FE135:$SQ$135,FE8:$SQ$8)","v":0},{"$f":"XNPV($G$173,FF135:$SQ$135,FF8:$SQ$8)","v":0},{"$f":"XNPV($G$173,FG135:$SQ$135,FG8:$SQ$8)","v":0},{"$f":"XNPV($G$173,FH135:$SQ$135,FH8:$SQ$8)","v":0},{"$f":"XNPV($G$173,FI135:$SQ$135,FI8:$SQ$8)","v":0},{"$f":"XNPV($G$173,FJ135:$SQ$135,FJ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,FK135:$SQ$135,FK8:$SQ$8)","v":0},{"$f":"XNPV($G$173,FL135:$SQ$135,FL8:$SQ$8)","v":0},{"$f":"XNPV($G$173,FM135:$SQ$135,FM8:$SQ$8)","v":0},{"$f":"XNPV($G$173,FN135:$SQ$135,FN8:$SQ$8)","v":0},{"$f":"XNPV($G$173,FO135:$SQ$135,FO8:$SQ$8)","v":0},{"$f":"XNPV($G$173,FP135:$SQ$135,FP8:$SQ$8)","v":0},{"$f":"XNPV($G$173,FQ135:$SQ$135,FQ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,FR135:$SQ$135,FR8:$SQ$8)","v":0},{"$f":"XNPV($G$173,FS135:$SQ$135,FS8:$SQ$8)","v":0},{"$f":"XNPV($G$173,FT135:$SQ$135,FT8:$SQ$8)","v":0},{"$f":"XNPV($G$173,FU135:$SQ$135,FU8:$SQ$8)","v":0},{"$f":"XNPV($G$173,FV135:$SQ$135,FV8:$SQ$8)","v":0},{"$f":"XNPV($G$173,FW135:$SQ$135,FW8:$SQ$8)","v":0},{"$f":"XNPV($G$173,FX135:$SQ$135,FX8:$SQ$8)","v":0},{"$f":"XNPV($G$173,FY135:$SQ$135,FY8:$SQ$8)","v":0},{"$f":"XNPV($G$173,FZ135:$SQ$135,FZ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,GA135:$SQ$135,GA8:$SQ$8)","v":0},{"$f":"XNPV($G$173,GB135:$SQ$135,GB8:$SQ$8)","v":0},{"$f":"XNPV($G$173,GC135:$SQ$135,GC8:$SQ$8)","v":0},{"$f":"XNPV($G$173,GD135:$SQ$135,GD8:$SQ$8)","v":0},{"$f":"XNPV($G$173,GE135:$SQ$135,GE8:$SQ$8)","v":0},{"$f":"XNPV($G$173,GF135:$SQ$135,GF8:$SQ$8)","v":0},{"$f":"XNPV($G$173,GG135:$SQ$135,GG8:$SQ$8)","v":0},{"$f":"XNPV($G$173,GH135:$SQ$135,GH8:$SQ$8)","v":0},{"$f":"XNPV($G$173,GI135:$SQ$135,GI8:$SQ$8)","v":0},{"$f":"XNPV($G$173,GJ135:$SQ$135,GJ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,GK135:$SQ$135,GK8:$SQ$8)","v":0},{"$f":"XNPV($G$173,GL135:$SQ$135,GL8:$SQ$8)","v":0},{"$f":"XNPV($G$173,GM135:$SQ$135,GM8:$SQ$8)","v":0},{"$f":"XNPV($G$173,GN135:$SQ$135,GN8:$SQ$8)","v":0},{"$f":"XNPV($G$173,GO135:$SQ$135,GO8:$SQ$8)","v":0},{"$f":"XNPV($G$173,GP135:$SQ$135,GP8:$SQ$8)","v":0},{"$f":"XNPV($G$173,GQ135:$SQ$135,GQ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,GR135:$SQ$135,GR8:$SQ$8)","v":0},{"$f":"XNPV($G$173,GS135:$SQ$135,GS8:$SQ$8)","v":0},{"$f":"XNPV($G$173,GT135:$SQ$135,GT8:$SQ$8)","v":0},{"$f":"XNPV($G$173,GU135:$SQ$135,GU8:$SQ$8)","v":0},{"$f":"XNPV($G$173,GV135:$SQ$135,GV8:$SQ$8)","v":0},{"$f":"XNPV($G$173,GW135:$SQ$135,GW8:$SQ$8)","v":0},{"$f":"XNPV($G$173,GX135:$SQ$135,GX8:$SQ$8)","v":0},{"$f":"XNPV($G$173,GY135:$SQ$135,GY8:$SQ$8)","v":0},{"$f":"XNPV($G$173,GZ135:$SQ$135,GZ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,HA135:$SQ$135,HA8:$SQ$8)","v":0},{"$f":"XNPV($G$173,HB135:$SQ$135,HB8:$SQ$8)","v":0},{"$f":"XNPV($G$173,HC135:$SQ$135,HC8:$SQ$8)","v":0},{"$f":"XNPV($G$173,HD135:$SQ$135,HD8:$SQ$8)","v":0},{"$f":"XNPV($G$173,HE135:$SQ$135,HE8:$SQ$8)","v":0},{"$f":"XNPV($G$173,HF135:$SQ$135,HF8:$SQ$8)","v":0},{"$f":"XNPV($G$173,HG135:$SQ$135,HG8:$SQ$8)","v":0},{"$f":"XNPV($G$173,HH135:$SQ$135,HH8:$SQ$8)","v":0},{"$f":"XNPV($G$173,HI135:$SQ$135,HI8:$SQ$8)","v":0},{"$f":"XNPV($G$173,HJ135:$SQ$135,HJ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,HK135:$SQ$135,HK8:$SQ$8)","v":0},{"$f":"XNPV($G$173,HL135:$SQ$135,HL8:$SQ$8)","v":0},{"$f":"XNPV($G$173,HM135:$SQ$135,HM8:$SQ$8)","v":0},{"$f":"XNPV($G$173,HN135:$SQ$135,HN8:$SQ$8)","v":0},{"$f":"XNPV($G$173,HO135:$SQ$135,HO8:$SQ$8)","v":0},{"$f":"XNPV($G$173,HP135:$SQ$135,HP8:$SQ$8)","v":0},{"$f":"XNPV($G$173,HQ135:$SQ$135,HQ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,HR135:$SQ$135,HR8:$SQ$8)","v":0},{"$f":"XNPV($G$173,HS135:$SQ$135,HS8:$SQ$8)","v":0},{"$f":"XNPV($G$173,HT135:$SQ$135,HT8:$SQ$8)","v":0},{"$f":"XNPV($G$173,HU135:$SQ$135,HU8:$SQ$8)","v":0},{"$f":"XNPV($G$173,HV135:$SQ$135,HV8:$SQ$8)","v":0},{"$f":"XNPV($G$173,HW135:$SQ$135,HW8:$SQ$8)","v":0},{"$f":"XNPV($G$173,HX135:$SQ$135,HX8:$SQ$8)","v":0},{"$f":"XNPV($G$173,HY135:$SQ$135,HY8:$SQ$8)","v":0},{"$f":"XNPV($G$173,HZ135:$SQ$135,HZ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,IA135:$SQ$135,IA8:$SQ$8)","v":0},{"$f":"XNPV($G$173,IB135:$SQ$135,IB8:$SQ$8)","v":0},{"$f":"XNPV($G$173,IC135:$SQ$135,IC8:$SQ$8)","v":0},{"$f":"XNPV($G$173,ID135:$SQ$135,ID8:$SQ$8)","v":0},{"$f":"XNPV($G$173,IE135:$SQ$135,IE8:$SQ$8)","v":0},{"$f":"XNPV($G$173,IF135:$SQ$135,IF8:$SQ$8)","v":0},{"$f":"XNPV($G$173,IG135:$SQ$135,IG8:$SQ$8)","v":0},{"$f":"XNPV($G$173,IH135:$SQ$135,IH8:$SQ$8)","v":0},{"$f":"XNPV($G$173,II135:$SQ$135,II8:$SQ$8)","v":0},{"$f":"XNPV($G$173,IJ135:$SQ$135,IJ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,IK135:$SQ$135,IK8:$SQ$8)","v":0},{"$f":"XNPV($G$173,IL135:$SQ$135,IL8:$SQ$8)","v":0},{"$f":"XNPV($G$173,IM135:$SQ$135,IM8:$SQ$8)","v":0},{"$f":"XNPV($G$173,IN135:$SQ$135,IN8:$SQ$8)","v":0},{"$f":"XNPV($G$173,IO135:$SQ$135,IO8:$SQ$8)","v":0},{"$f":"XNPV($G$173,IP135:$SQ$135,IP8:$SQ$8)","v":0},{"$f":"XNPV($G$173,IQ135:$SQ$135,IQ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,IR135:$SQ$135,IR8:$SQ$8)","v":0},{"$f":"XNPV($G$173,IS135:$SQ$135,IS8:$SQ$8)","v":0},{"$f":"XNPV($G$173,IT135:$SQ$135,IT8:$SQ$8)","v":0},{"$f":"XNPV($G$173,IU135:$SQ$135,IU8:$SQ$8)","v":0},{"$f":"XNPV($G$173,IV135:$SQ$135,IV8:$SQ$8)","v":0},{"$f":"XNPV($G$173,IW135:$SQ$135,IW8:$SQ$8)","v":0},{"$f":"XNPV($G$173,IX135:$SQ$135,IX8:$SQ$8)","v":0},{"$f":"XNPV($G$173,IY135:$SQ$135,IY8:$SQ$8)","v":0},{"$f":"XNPV($G$173,IZ135:$SQ$135,IZ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,JA135:$SQ$135,JA8:$SQ$8)","v":0},{"$f":"XNPV($G$173,JB135:$SQ$135,JB8:$SQ$8)","v":0},{"$f":"XNPV($G$173,JC135:$SQ$135,JC8:$SQ$8)","v":0},{"$f":"XNPV($G$173,JD135:$SQ$135,JD8:$SQ$8)","v":0},{"$f":"XNPV($G$173,JE135:$SQ$135,JE8:$SQ$8)","v":0},{"$f":"XNPV($G$173,JF135:$SQ$135,JF8:$SQ$8)","v":0},{"$f":"XNPV($G$173,JG135:$SQ$135,JG8:$SQ$8)","v":0},{"$f":"XNPV($G$173,JH135:$SQ$135,JH8:$SQ$8)","v":0},{"$f":"XNPV($G$173,JI135:$SQ$135,JI8:$SQ$8)","v":0},{"$f":"XNPV($G$173,JJ135:$SQ$135,JJ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,JK135:$SQ$135,JK8:$SQ$8)","v":0},{"$f":"XNPV($G$173,JL135:$SQ$135,JL8:$SQ$8)","v":0},{"$f":"XNPV($G$173,JM135:$SQ$135,JM8:$SQ$8)","v":0},{"$f":"XNPV($G$173,JN135:$SQ$135,JN8:$SQ$8)","v":0},{"$f":"XNPV($G$173,JO135:$SQ$135,JO8:$SQ$8)","v":0},{"$f":"XNPV($G$173,JP135:$SQ$135,JP8:$SQ$8)","v":0},{"$f":"XNPV($G$173,JQ135:$SQ$135,JQ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,JR135:$SQ$135,JR8:$SQ$8)","v":0},{"$f":"XNPV($G$173,JS135:$SQ$135,JS8:$SQ$8)","v":0},{"$f":"XNPV($G$173,JT135:$SQ$135,JT8:$SQ$8)","v":0},{"$f":"XNPV($G$173,JU135:$SQ$135,JU8:$SQ$8)","v":0},{"$f":"XNPV($G$173,JV135:$SQ$135,JV8:$SQ$8)","v":0},{"$f":"XNPV($G$173,JW135:$SQ$135,JW8:$SQ$8)","v":0},{"$f":"XNPV($G$173,JX135:$SQ$135,JX8:$SQ$8)","v":0},{"$f":"XNPV($G$173,JY135:$SQ$135,JY8:$SQ$8)","v":0},{"$f":"XNPV($G$173,JZ135:$SQ$135,JZ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,KA135:$SQ$135,KA8:$SQ$8)","v":0},{"$f":"XNPV($G$173,KB135:$SQ$135,KB8:$SQ$8)","v":0},{"$f":"XNPV($G$173,KC135:$SQ$135,KC8:$SQ$8)","v":0},{"$f":"XNPV($G$173,KD135:$SQ$135,KD8:$SQ$8)","v":0},{"$f":"XNPV($G$173,KE135:$SQ$135,KE8:$SQ$8)","v":0},{"$f":"XNPV($G$173,KF135:$SQ$135,KF8:$SQ$8)","v":0},{"$f":"XNPV($G$173,KG135:$SQ$135,KG8:$SQ$8)","v":0},{"$f":"XNPV($G$173,KH135:$SQ$135,KH8:$SQ$8)","v":0},{"$f":"XNPV($G$173,KI135:$SQ$135,KI8:$SQ$8)","v":0},{"$f":"XNPV($G$173,KJ135:$SQ$135,KJ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,KK135:$SQ$135,KK8:$SQ$8)","v":0},{"$f":"XNPV($G$173,KL135:$SQ$135,KL8:$SQ$8)","v":0},{"$f":"XNPV($G$173,KM135:$SQ$135,KM8:$SQ$8)","v":0},{"$f":"XNPV($G$173,KN135:$SQ$135,KN8:$SQ$8)","v":0},{"$f":"XNPV($G$173,KO135:$SQ$135,KO8:$SQ$8)","v":0},{"$f":"XNPV($G$173,KP135:$SQ$135,KP8:$SQ$8)","v":0},{"$f":"XNPV($G$173,KQ135:$SQ$135,KQ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,KR135:$SQ$135,KR8:$SQ$8)","v":0},{"$f":"XNPV($G$173,KS135:$SQ$135,KS8:$SQ$8)","v":0},{"$f":"XNPV($G$173,KT135:$SQ$135,KT8:$SQ$8)","v":0},{"$f":"XNPV($G$173,KU135:$SQ$135,KU8:$SQ$8)","v":0},{"$f":"XNPV($G$173,KV135:$SQ$135,KV8:$SQ$8)","v":0},{"$f":"XNPV($G$173,KW135:$SQ$135,KW8:$SQ$8)","v":0},{"$f":"XNPV($G$173,KX135:$SQ$135,KX8:$SQ$8)","v":0},{"$f":"XNPV($G$173,KY135:$SQ$135,KY8:$SQ$8)","v":0},{"$f":"XNPV($G$173,KZ135:$SQ$135,KZ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,LA135:$SQ$135,LA8:$SQ$8)","v":0},{"$f":"XNPV($G$173,LB135:$SQ$135,LB8:$SQ$8)","v":0},{"$f":"XNPV($G$173,LC135:$SQ$135,LC8:$SQ$8)","v":0},{"$f":"XNPV($G$173,LD135:$SQ$135,LD8:$SQ$8)","v":0},{"$f":"XNPV($G$173,LE135:$SQ$135,LE8:$SQ$8)","v":0},{"$f":"XNPV($G$173,LF135:$SQ$135,LF8:$SQ$8)","v":0},{"$f":"XNPV($G$173,LG135:$SQ$135,LG8:$SQ$8)","v":0},{"$f":"XNPV($G$173,LH135:$SQ$135,LH8:$SQ$8)","v":0},{"$f":"XNPV($G$173,LI135:$SQ$135,LI8:$SQ$8)","v":0},{"$f":"XNPV($G$173,LJ135:$SQ$135,LJ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,LK135:$SQ$135,LK8:$SQ$8)","v":0},{"$f":"XNPV($G$173,LL135:$SQ$135,LL8:$SQ$8)","v":0},{"$f":"XNPV($G$173,LM135:$SQ$135,LM8:$SQ$8)","v":0},{"$f":"XNPV($G$173,LN135:$SQ$135,LN8:$SQ$8)","v":0},{"$f":"XNPV($G$173,LO135:$SQ$135,LO8:$SQ$8)","v":0},{"$f":"XNPV($G$173,LP135:$SQ$135,LP8:$SQ$8)","v":0},{"$f":"XNPV($G$173,LQ135:$SQ$135,LQ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,LR135:$SQ$135,LR8:$SQ$8)","v":0},{"$f":"XNPV($G$173,LS135:$SQ$135,LS8:$SQ$8)","v":0},{"$f":"XNPV($G$173,LT135:$SQ$135,LT8:$SQ$8)","v":0},{"$f":"XNPV($G$173,LU135:$SQ$135,LU8:$SQ$8)","v":0},{"$f":"XNPV($G$173,LV135:$SQ$135,LV8:$SQ$8)","v":0},{"$f":"XNPV($G$173,LW135:$SQ$135,LW8:$SQ$8)","v":0},{"$f":"XNPV($G$173,LX135:$SQ$135,LX8:$SQ$8)","v":0},{"$f":"XNPV($G$173,LY135:$SQ$135,LY8:$SQ$8)","v":0},{"$f":"XNPV($G$173,LZ135:$SQ$135,LZ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,MA135:$SQ$135,MA8:$SQ$8)","v":0},{"$f":"XNPV($G$173,MB135:$SQ$135,MB8:$SQ$8)","v":0},{"$f":"XNPV($G$173,MC135:$SQ$135,MC8:$SQ$8)","v":0},{"$f":"XNPV($G$173,MD135:$SQ$135,MD8:$SQ$8)","v":0},{"$f":"XNPV($G$173,ME135:$SQ$135,ME8:$SQ$8)","v":0},{"$f":"XNPV($G$173,MF135:$SQ$135,MF8:$SQ$8)","v":0},{"$f":"XNPV($G$173,MG135:$SQ$135,MG8:$SQ$8)","v":0},{"$f":"XNPV($G$173,MH135:$SQ$135,MH8:$SQ$8)","v":0},{"$f":"XNPV($G$173,MI135:$SQ$135,MI8:$SQ$8)","v":0},{"$f":"XNPV($G$173,MJ135:$SQ$135,MJ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,MK135:$SQ$135,MK8:$SQ$8)","v":0},{"$f":"XNPV($G$173,ML135:$SQ$135,ML8:$SQ$8)","v":0},{"$f":"XNPV($G$173,MM135:$SQ$135,MM8:$SQ$8)","v":0},{"$f":"XNPV($G$173,MN135:$SQ$135,MN8:$SQ$8)","v":0},{"$f":"XNPV($G$173,MO135:$SQ$135,MO8:$SQ$8)","v":0},{"$f":"XNPV($G$173,MP135:$SQ$135,MP8:$SQ$8)","v":0},{"$f":"XNPV($G$173,MQ135:$SQ$135,MQ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,MR135:$SQ$135,MR8:$SQ$8)","v":0},{"$f":"XNPV($G$173,MS135:$SQ$135,MS8:$SQ$8)","v":0},{"$f":"XNPV($G$173,MT135:$SQ$135,MT8:$SQ$8)","v":0},{"$f":"XNPV($G$173,MU135:$SQ$135,MU8:$SQ$8)","v":0},{"$f":"XNPV($G$173,MV135:$SQ$135,MV8:$SQ$8)","v":0},{"$f":"XNPV($G$173,MW135:$SQ$135,MW8:$SQ$8)","v":0},{"$f":"XNPV($G$173,MX135:$SQ$135,MX8:$SQ$8)","v":0},{"$f":"XNPV($G$173,MY135:$SQ$135,MY8:$SQ$8)","v":0},{"$f":"XNPV($G$173,MZ135:$SQ$135,MZ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,NA135:$SQ$135,NA8:$SQ$8)","v":0},{"$f":"XNPV($G$173,NB135:$SQ$135,NB8:$SQ$8)","v":0},{"$f":"XNPV($G$173,NC135:$SQ$135,NC8:$SQ$8)","v":0},{"$f":"XNPV($G$173,ND135:$SQ$135,ND8:$SQ$8)","v":0},{"$f":"XNPV($G$173,NE135:$SQ$135,NE8:$SQ$8)","v":0},{"$f":"XNPV($G$173,NF135:$SQ$135,NF8:$SQ$8)","v":0},{"$f":"XNPV($G$173,NG135:$SQ$135,NG8:$SQ$8)","v":0},{"$f":"XNPV($G$173,NH135:$SQ$135,NH8:$SQ$8)","v":0},{"$f":"XNPV($G$173,NI135:$SQ$135,NI8:$SQ$8)","v":0},{"$f":"XNPV($G$173,NJ135:$SQ$135,NJ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,NK135:$SQ$135,NK8:$SQ$8)","v":0},{"$f":"XNPV($G$173,NL135:$SQ$135,NL8:$SQ$8)","v":0},{"$f":"XNPV($G$173,NM135:$SQ$135,NM8:$SQ$8)","v":0},{"$f":"XNPV($G$173,NN135:$SQ$135,NN8:$SQ$8)","v":0},{"$f":"XNPV($G$173,NO135:$SQ$135,NO8:$SQ$8)","v":0},{"$f":"XNPV($G$173,NP135:$SQ$135,NP8:$SQ$8)","v":0},{"$f":"XNPV($G$173,NQ135:$SQ$135,NQ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,NR135:$SQ$135,NR8:$SQ$8)","v":0},{"$f":"XNPV($G$173,NS135:$SQ$135,NS8:$SQ$8)","v":0},{"$f":"XNPV($G$173,NT135:$SQ$135,NT8:$SQ$8)","v":0},{"$f":"XNPV($G$173,NU135:$SQ$135,NU8:$SQ$8)","v":0},{"$f":"XNPV($G$173,NV135:$SQ$135,NV8:$SQ$8)","v":0},{"$f":"XNPV($G$173,NW135:$SQ$135,NW8:$SQ$8)","v":0},{"$f":"XNPV($G$173,NX135:$SQ$135,NX8:$SQ$8)","v":0},{"$f":"XNPV($G$173,NY135:$SQ$135,NY8:$SQ$8)","v":0},{"$f":"XNPV($G$173,NZ135:$SQ$135,NZ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,OA135:$SQ$135,OA8:$SQ$8)","v":0},{"$f":"XNPV($G$173,OB135:$SQ$135,OB8:$SQ$8)","v":0},{"$f":"XNPV($G$173,OC135:$SQ$135,OC8:$SQ$8)","v":0},{"$f":"XNPV($G$173,OD135:$SQ$135,OD8:$SQ$8)","v":0},{"$f":"XNPV($G$173,OE135:$SQ$135,OE8:$SQ$8)","v":0},{"$f":"XNPV($G$173,OF135:$SQ$135,OF8:$SQ$8)","v":0},{"$f":"XNPV($G$173,OG135:$SQ$135,OG8:$SQ$8)","v":0},{"$f":"XNPV($G$173,OH135:$SQ$135,OH8:$SQ$8)","v":0},{"$f":"XNPV($G$173,OI135:$SQ$135,OI8:$SQ$8)","v":0},{"$f":"XNPV($G$173,OJ135:$SQ$135,OJ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,OK135:$SQ$135,OK8:$SQ$8)","v":0},{"$f":"XNPV($G$173,OL135:$SQ$135,OL8:$SQ$8)","v":0},{"$f":"XNPV($G$173,OM135:$SQ$135,OM8:$SQ$8)","v":0},{"$f":"XNPV($G$173,ON135:$SQ$135,ON8:$SQ$8)","v":0},{"$f":"XNPV($G$173,OO135:$SQ$135,OO8:$SQ$8)","v":0},{"$f":"XNPV($G$173,OP135:$SQ$135,OP8:$SQ$8)","v":0},{"$f":"XNPV($G$173,OQ135:$SQ$135,OQ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,OR135:$SQ$135,OR8:$SQ$8)","v":0},{"$f":"XNPV($G$173,OS135:$SQ$135,OS8:$SQ$8)","v":0},{"$f":"XNPV($G$173,OT135:$SQ$135,OT8:$SQ$8)","v":0},{"$f":"XNPV($G$173,OU135:$SQ$135,OU8:$SQ$8)","v":0},{"$f":"XNPV($G$173,OV135:$SQ$135,OV8:$SQ$8)","v":0},{"$f":"XNPV($G$173,OW135:$SQ$135,OW8:$SQ$8)","v":0},{"$f":"XNPV($G$173,OX135:$SQ$135,OX8:$SQ$8)","v":0},{"$f":"XNPV($G$173,OY135:$SQ$135,OY8:$SQ$8)","v":0},{"$f":"XNPV($G$173,OZ135:$SQ$135,OZ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,PA135:$SQ$135,PA8:$SQ$8)","v":0},{"$f":"XNPV($G$173,PB135:$SQ$135,PB8:$SQ$8)","v":0},{"$f":"XNPV($G$173,PC135:$SQ$135,PC8:$SQ$8)","v":0},{"$f":"XNPV($G$173,PD135:$SQ$135,PD8:$SQ$8)","v":0},{"$f":"XNPV($G$173,PE135:$SQ$135,PE8:$SQ$8)","v":0},{"$f":"XNPV($G$173,PF135:$SQ$135,PF8:$SQ$8)","v":0},{"$f":"XNPV($G$173,PG135:$SQ$135,PG8:$SQ$8)","v":0},{"$f":"XNPV($G$173,PH135:$SQ$135,PH8:$SQ$8)","v":0},{"$f":"XNPV($G$173,PI135:$SQ$135,PI8:$SQ$8)","v":0},{"$f":"XNPV($G$173,PJ135:$SQ$135,PJ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,PK135:$SQ$135,PK8:$SQ$8)","v":0},{"$f":"XNPV($G$173,PL135:$SQ$135,PL8:$SQ$8)","v":0},{"$f":"XNPV($G$173,PM135:$SQ$135,PM8:$SQ$8)","v":0},{"$f":"XNPV($G$173,PN135:$SQ$135,PN8:$SQ$8)","v":0},{"$f":"XNPV($G$173,PO135:$SQ$135,PO8:$SQ$8)","v":0},{"$f":"XNPV($G$173,PP135:$SQ$135,PP8:$SQ$8)","v":0},{"$f":"XNPV($G$173,PQ135:$SQ$135,PQ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,PR135:$SQ$135,PR8:$SQ$8)","v":0},{"$f":"XNPV($G$173,PS135:$SQ$135,PS8:$SQ$8)","v":0},{"$f":"XNPV($G$173,PT135:$SQ$135,PT8:$SQ$8)","v":0},{"$f":"XNPV($G$173,PU135:$SQ$135,PU8:$SQ$8)","v":0},{"$f":"XNPV($G$173,PV135:$SQ$135,PV8:$SQ$8)","v":0},{"$f":"XNPV($G$173,PW135:$SQ$135,PW8:$SQ$8)","v":0},{"$f":"XNPV($G$173,PX135:$SQ$135,PX8:$SQ$8)","v":0},{"$f":"XNPV($G$173,PY135:$SQ$135,PY8:$SQ$8)","v":0},{"$f":"XNPV($G$173,PZ135:$SQ$135,PZ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,QA135:$SQ$135,QA8:$SQ$8)","v":0},{"$f":"XNPV($G$173,QB135:$SQ$135,QB8:$SQ$8)","v":0},{"$f":"XNPV($G$173,QC135:$SQ$135,QC8:$SQ$8)","v":0},{"$f":"XNPV($G$173,QD135:$SQ$135,QD8:$SQ$8)","v":0},{"$f":"XNPV($G$173,QE135:$SQ$135,QE8:$SQ$8)","v":0},{"$f":"XNPV($G$173,QF135:$SQ$135,QF8:$SQ$8)","v":0},{"$f":"XNPV($G$173,QG135:$SQ$135,QG8:$SQ$8)","v":0},{"$f":"XNPV($G$173,QH135:$SQ$135,QH8:$SQ$8)","v":0},{"$f":"XNPV($G$173,QI135:$SQ$135,QI8:$SQ$8)","v":0},{"$f":"XNPV($G$173,QJ135:$SQ$135,QJ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,QK135:$SQ$135,QK8:$SQ$8)","v":0},{"$f":"XNPV($G$173,QL135:$SQ$135,QL8:$SQ$8)","v":0},{"$f":"XNPV($G$173,QM135:$SQ$135,QM8:$SQ$8)","v":0},{"$f":"XNPV($G$173,QN135:$SQ$135,QN8:$SQ$8)","v":0},{"$f":"XNPV($G$173,QO135:$SQ$135,QO8:$SQ$8)","v":0},{"$f":"XNPV($G$173,QP135:$SQ$135,QP8:$SQ$8)","v":0},{"$f":"XNPV($G$173,QQ135:$SQ$135,QQ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,QR135:$SQ$135,QR8:$SQ$8)","v":0},{"$f":"XNPV($G$173,QS135:$SQ$135,QS8:$SQ$8)","v":0},{"$f":"XNPV($G$173,QT135:$SQ$135,QT8:$SQ$8)","v":0},{"$f":"XNPV($G$173,QU135:$SQ$135,QU8:$SQ$8)","v":0},{"$f":"XNPV($G$173,QV135:$SQ$135,QV8:$SQ$8)","v":0},{"$f":"XNPV($G$173,QW135:$SQ$135,QW8:$SQ$8)","v":0},{"$f":"XNPV($G$173,QX135:$SQ$135,QX8:$SQ$8)","v":0},{"$f":"XNPV($G$173,QY135:$SQ$135,QY8:$SQ$8)","v":0},{"$f":"XNPV($G$173,QZ135:$SQ$135,QZ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,RA135:$SQ$135,RA8:$SQ$8)","v":0},{"$f":"XNPV($G$173,RB135:$SQ$135,RB8:$SQ$8)","v":0},{"$f":"XNPV($G$173,RC135:$SQ$135,RC8:$SQ$8)","v":0},{"$f":"XNPV($G$173,RD135:$SQ$135,RD8:$SQ$8)","v":0},{"$f":"XNPV($G$173,RE135:$SQ$135,RE8:$SQ$8)","v":0},{"$f":"XNPV($G$173,RF135:$SQ$135,RF8:$SQ$8)","v":0},{"$f":"XNPV($G$173,RG135:$SQ$135,RG8:$SQ$8)","v":0},{"$f":"XNPV($G$173,RH135:$SQ$135,RH8:$SQ$8)","v":0},{"$f":"XNPV($G$173,RI135:$SQ$135,RI8:$SQ$8)","v":0},{"$f":"XNPV($G$173,RJ135:$SQ$135,RJ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,RK135:$SQ$135,RK8:$SQ$8)","v":0},{"$f":"XNPV($G$173,RL135:$SQ$135,RL8:$SQ$8)","v":0},{"$f":"XNPV($G$173,RM135:$SQ$135,RM8:$SQ$8)","v":0},{"$f":"XNPV($G$173,RN135:$SQ$135,RN8:$SQ$8)","v":0},{"$f":"XNPV($G$173,RO135:$SQ$135,RO8:$SQ$8)","v":0},{"$f":"XNPV($G$173,RP135:$SQ$135,RP8:$SQ$8)","v":0},{"$f":"XNPV($G$173,RQ135:$SQ$135,RQ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,RR135:$SQ$135,RR8:$SQ$8)","v":0},{"$f":"XNPV($G$173,RS135:$SQ$135,RS8:$SQ$8)","v":0},{"$f":"XNPV($G$173,RT135:$SQ$135,RT8:$SQ$8)","v":0},{"$f":"XNPV($G$173,RU135:$SQ$135,RU8:$SQ$8)","v":0},{"$f":"XNPV($G$173,RV135:$SQ$135,RV8:$SQ$8)","v":0},{"$f":"XNPV($G$173,RW135:$SQ$135,RW8:$SQ$8)","v":0},{"$f":"XNPV($G$173,RX135:$SQ$135,RX8:$SQ$8)","v":0},{"$f":"XNPV($G$173,RY135:$SQ$135,RY8:$SQ$8)","v":0},{"$f":"XNPV($G$173,RZ135:$SQ$135,RZ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,SA135:$SQ$135,SA8:$SQ$8)","v":0},{"$f":"XNPV($G$173,SB135:$SQ$135,SB8:$SQ$8)","v":0},{"$f":"XNPV($G$173,SC135:$SQ$135,SC8:$SQ$8)","v":0},{"$f":"XNPV($G$173,SD135:$SQ$135,SD8:$SQ$8)","v":0},{"$f":"XNPV($G$173,SE135:$SQ$135,SE8:$SQ$8)","v":0},{"$f":"XNPV($G$173,SF135:$SQ$135,SF8:$SQ$8)","v":0},{"$f":"XNPV($G$173,SG135:$SQ$135,SG8:$SQ$8)","v":0},{"$f":"XNPV($G$173,SH135:$SQ$135,SH8:$SQ$8)","v":0},{"$f":"XNPV($G$173,SI135:$SQ$135,SI8:$SQ$8)","v":0},{"$f":"XNPV($G$173,SJ135:$SQ$135,SJ8:$SQ$8)","v":0},{"$f":"XNPV($G$173,SK135:$SQ$135,SK8:$SQ$8)","v":0},{"$f":"XNPV($G$173,SL135:$SQ$135,SL8:$SQ$8)","v":0},{"$f":"XNPV($G$173,SM135:$SQ$135,SM8:$SQ$8)","v":0},{"$f":"XNPV($G$173,SN135:$SQ$135,SN8:$SQ$8)","v":0},{"$f":"XNPV($G$173,SO135:$SQ$135,SO8:$SQ$8)","v":0},{"$f":"XNPV($G$173,SP135:$SQ$135,SP8:$SQ$8)","v":0},{"$f":"XNPV($G$173,SQ135:$SQ$135,SQ8:$SQ$8)","v":0}]
[]
[null,null,null,"Holding Period Cash Flow",null,null,null,null,null,"Euro",null,{"$f":"L169*L136+L168*L173","v":-190000000},-190000000,0,33120400.670981295,33782808.684400909,536326022.98019457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX169*BX136+BX168*BX173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ169*EJ136+EJ168*EJ173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV169*GV136+GV168*GV173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH169*JH136+JH168*JH173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT169*LT136+LT168*LT173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF169*OF136+OF168*OF173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR169*QR136+QR168*QR173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"IRR over the Holding Period",null,"%",{"$f":"XIRR(L175:SQ175,L8:SQ8)","v":0.11242757439613343}]
[null,null,null,"Target IRR",null,"%",0.15]
[null,null,null,"NPV of Holding Period CF at Target IRR",null,null,{"$f":"NPV(G177,L175:SQ175)","v":-41283424.841011196}]
[]
[null,"Operating Taxes and Project Return After Tax"]
[]
[null,null,null,"Depreciation Life",null,"Years",{"$f":"InputC!G118","v":30},{"$f":"G182*Months_in_year/H6","v":30},null,"Periods",null,{"$f":"$H$182*L9","v":0},{"$f":"$H$182*M9","v":0},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$182*BY9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$182*EK9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$182*GW9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$182*JI9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$182*LU9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$182*OG9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$182*QS9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Age in Years",null,null,null,null,null,"Years",null,{"$f":"L52","v":0},{"$f":"M52","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"BY52","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"EK52","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"GW52","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"JI52","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"LU52","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"OG52","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"QS52","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30]
[null,null,null,"Depreciation Period",null,"Years",{"$f":"G182","v":30},null,{"$f":"SUM(L184:XFD184)","v":30},"Flag",null,{"$f":"(AND(L9,L183<=$G$184))*1","v":0},{"$f":"(AND(M9,M183<=$G$184))*1","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BY9,BY183<=$G$184))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EK9,EK183<=$G$184))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GW9,GW183<=$G$184))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JI9,JI183<=$G$184))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LU9,LU183<=$G$184))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OG9,OG183<=$G$184))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QS9,QS183<=$G$184))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Depreciation Rate",null,null,null,null,null,"Percent",null,{"$f":"IF(L182,1/L182)","v":false},{"$f":"IF(M182,1/M182)","v":false},3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BY182,1/BY182)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EK182,1/EK182)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GW182,1/GW182)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JI182,1/JI182)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LU182,1/LU182)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OG182,1/OG182)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QS182,1/QS182)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,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,"Gross Asset Value without IDC Fees",null,null,null,null,null,"Euro",null,{"$f":"K186+L43","v":190000000},{"$f":"L186+M43","v":380000000},380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,{"$f":"BX186+BY43","v":380000000},380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,{"$f":"EJ186+EK43","v":380000000},380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,{"$f":"GV186+GW43","v":380000000},380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,{"$f":"JH186+JI43","v":380000000},380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,{"$f":"LT186+LU43","v":380000000},380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,{"$f":"OF186+OG43","v":380000000},380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,{"$f":"QR186+QS43","v":380000000},380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000,380000000]
[null,null,null,"Depreciation for Project IRR",null,null,null,null,{"$f":"SUM(L187:XFD187)","v":380000000.00000006},"Euro",null,{"$f":"L186*L185","v":0},{"$f":"M186*M185","v":0},12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY186*BY185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK186*EK185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW186*GW185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI186*JI185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU186*LU185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG186*OG185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS186*QS185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"EBITDA",null,null,null,null,null,"Euro",null,{"$f":"L135","v":0},{"$f":"M135","v":0},33120400.670981284,33782808.684400916,34458464.858088925,35263966.486277118,31224267.45678708,36567598.575122833,30651285.521835007,38170851.413908556,38805828.148708954,34474114.293021098,40373583.605916798,41317357.144996092,42004676.383595832,34073317.087101154,38062207.798247337,44723236.13994956,45467212.587996632,46376556.839756556,47304087.976551689,42183452.318527162,37641427.408108696,50199476.593420476,51203466.125288889,52400399.172151461,46397618.918744445,54337527.879885577,55424278.437483288,41448565.570587404,57663419.286357611,51226720.362374894,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less Depreciation",null,null,null,null,null,"Euro",null,{"$f":"L187","v":0},{"$f":"M187","v":0},12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,12666666.666666666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT",null,null,null,null,null,"Euro",null,{"$f":"L189-L190","v":0},{"$f":"M189-M190","v":0},20453734.004314616,21116142.017734252,21791798.191422261,22597299.819610454,18557600.790120415,23900931.908456169,17984618.855168343,25504184.747241892,26139161.48204229,21807447.626354434,27706916.939250134,28650690.478329428,29338009.716929168,21406650.42043449,25395541.131580673,32056569.473282896,32800545.921329968,33709890.173089892,34637421.309885025,29516785.651860498,24974760.741442032,37532809.926753812,38536799.458622225,39733732.505484797,33730952.252077781,41670861.213218912,42757611.770816624,28781898.90392074,44996752.619690947,38560053.69570823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY189-BY190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK189-EK190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW189-GW190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI189-JI190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU189-LU190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG189-OG190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS189-QS190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Opening NOL",null,null,null,null,null,"Euro",null,{"$f":"K196","v":0},{"$f":"L196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: EBIT Carried Forward",null,null,null,null,null,"Euro",null,{"$f":"MAX(-L191,0)","v":0},{"$f":"MAX(-M191,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-BY191,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-EK191,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-GW191,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-JI191,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-LU191,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-OG191,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-QS191,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: NOL Used",null,null,null,null,null,"Euro",null,{"$f":"MIN(L193,MAX(L191,0))","v":0},{"$f":"MIN(M193,MAX(M191,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY193,MAX(BY191,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EK193,MAX(EK191,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GW193,MAX(GW191,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(JI193,MAX(JI191,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(LU193,MAX(LU191,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(OG193,MAX(OG191,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(QS193,MAX(QS191,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,null,"Euro",null,{"$f":"L193+L194-L195","v":0},{"$f":"M193+M194-M195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY193+BY194-BY195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK193+EK194-EK195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW193+GW194-GW195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI193+JI194-JI195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU193+LU194-LU195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG193+OG194-OG195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS193+QS194-QS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Adjusted EBT",null,null,null,null,null,"Euro",null,{"$f":"L191+L194-L195","v":0},{"$f":"M191+M194-M195","v":0},20453734.004314616,21116142.017734252,21791798.191422261,22597299.819610454,18557600.790120415,23900931.908456169,17984618.855168343,25504184.747241892,26139161.48204229,21807447.626354434,27706916.939250134,28650690.478329428,29338009.716929168,21406650.42043449,25395541.131580673,32056569.473282896,32800545.921329968,33709890.173089892,34637421.309885025,29516785.651860498,24974760.741442032,37532809.926753812,38536799.458622225,39733732.505484797,33730952.252077781,41670861.213218912,42757611.770816624,28781898.90392074,44996752.619690947,38560053.69570823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY191+BY194-BY195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK191+EK194-EK195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW191+GW194-GW195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI191+JI194-JI195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU191+LU194-LU195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG191+OG194-OG195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS191+QS194-QS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Taxes on Operating Cash Flow",null,"Tax Rate",{"$f":"InputC!G119","v":0.25},null,null,"Euro",null,{"$f":"$G$199*L198","v":0},{"$f":"$G$199*M198","v":0},5113433.5010786541,5279035.504433563,5447949.5478555653,5649324.9549026135,4639400.1975301038,5975232.9771140423,4496154.7137920856,6376046.186810473,6534790.3705105726,5451861.9065886084,6926729.2348125335,7162672.6195823569,7334502.4292322919,5351662.6051086225,6348885.2828951683,8014142.368320724,8200136.4803324919,8427472.5432724729,8659355.3274712563,7379196.4129651245,6243690.185360508,9383202.4816884529,9634199.8646555562,9933433.1263711993,8432738.0630194452,10417715.303304728,10689402.942704156,7195474.725980185,11249188.154922737,9640013.4239270575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$199*BY198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$199*EK198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$199*GW198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$199*JI198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$199*LU198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$199*OG198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$199*QS198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"After Tax Project Cash Flow",null,null,null,null,null,"Euro",null,{"$f":"L136-L199","v":-190000000},{"$f":"M136-M199","v":-190000000},-5113433.5010786541,27841365.166547731,28334859.136545345,28809139.903186314,25998246.90717838,29875353.861241676,25423778.836540453,30922904.359814815,31636061.043397978,28246135.823458314,32655215.476870596,33210910.986334451,33982854.7157638,27881560.954320613,30856427.117126815,35687522.941172376,36523099.659617066,37039740.044724159,37717201.512285307,33698474.784958072,30592433.189099476,39831970.64911592,40565276.728764936,41270032.998917691,37093193.871125892,42854370.853445828,43648124.937181413,32957492.021316402,45470689.105851367,40433438.552720666,58816687.672084793,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY136-BY199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK136-EK199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW136-GW199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI136-JI199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU136-LU199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG136-OG199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS136-QS199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"After-tax IRR - Compare to WACC",null,"%",{"$f":"XIRR(L201:SQ201,L8:SQ8)","v":6.4526316523551924E-2}]
[]
[null,"Debt Sizing/Structuring"]
[]
[null,null,"Debt Flags"]
[null,null,null,"Period of Operation",null,null,null,null,null,"Counter",null,{"$f":"K207+L9","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"BW207+BX9","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"EI207+EJ9","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"GU207+GV9","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"JG207+JH9","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"LS207+LT9","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"OE207+OF9","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"QQ207+QR9","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30]
[null,null,null,"Debt Period",null,null,null,null,null,"Flag",null,{"$f":"K208+L9","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"BW208+BX9","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"EI208+EJ9","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"GU208+GV9","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"JG208+JH9","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"LS208+LT9","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"OE208+OF9","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"QQ208+QR9","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30]
[null,null,null,"Debt Year ",null,"Periods/year",{"$f":"InputC!$G$15","v":1},null,null,"Counter",null,{"$f":"+ROUNDUP(L208/$G$209,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"+ROUNDUP(BX208/$G$209,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"+ROUNDUP(EJ208/$G$209,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"+ROUNDUP(GV208/$G$209,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"+ROUNDUP(JH208/$G$209,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"+ROUNDUP(LT208/$G$209,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"+ROUNDUP(OF208/$G$209,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"+ROUNDUP(QR208/$G$209,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30]
[null,null,null,"Debt Tenure/Flag",null,"Years",{"$f":"InputC!G134","v":25},null,{"$f":"SUM(L210:XFD210)","v":25},"Flag",null,{"$f":"(AND(L209<=$G$210,L207))*1","v":0},{"$f":"(AND(M209<=$G$210,M207))*1","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BY209<=$G$210,BY207))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EK209<=$G$210,EK207))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GW209<=$G$210,GW207))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JI209<=$G$210,JI207))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LU209<=$G$210,LU207))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OG209<=$G$210,OG207))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QS209<=$G$210,QS207))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CFADS over Debt Tenure",null,null,null,null,{"$f":"SUM(L212:XFD212)","v":944249112.22977018},"Euro",null,{"$f":"L338*L210","v":0},{"$f":"M338*M210","v":0},-1874930.308426626,31245470.362554669,31907878.375974283,32583534.549662299,33389036.177850496,33879354.322510421,34596366.05927752,35024319.773726225,35896220.641009487,36531197.375809893,37200988.520267323,37992627.414500996,38936400.953580275,39623720.192180023,40063486.162919216,40802989.707668021,41824560.538124472,42568536.986171551,43477881.237931475,44405412.374726616,45381583.403455064,45658663.727462202,46642967.190078311,47646956.721946709,48843889.768809274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY338*BY210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK338*EK210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW338*GW210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI338*JI210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU338*LU210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG338*OG210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS338*QS210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Target Debt Service =CFADS/DSCR",null,null,{"$f":"InputC!G125","v":1.4},null,{"$f":"SUM(L214:XFD214)","v":674463651.59269309},"Euro",null,{"$f":"L212/$G$214","v":0},{"$f":"M212/$G$214","v":0},-1339235.9345904472,22318193.116110481,22791341.697124489,23273953.249758787,23849311.555607498,24199538.801793158,24711690.042341087,25017371.266947307,25640157.600721065,26093712.411292784,26572134.657333802,27137591.010357857,27811714.966843054,28302657.280128591,28616775.830656584,29144992.648334302,29874686.098660339,30406097.847265396,31055629.455665343,31718151.696233299,32415416.716753621,32613331.233901575,33316405.135770224,34033540.515676223,34888492.692006625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY212/$G$214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK212/$G$214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW212/$G$214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI212/$G$214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU212/$G$214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG212/$G$214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS212/$G$214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest Rate"]
[null,null,null,"Base Iinterest Rate (SOFR)",null,"% p.a.",{"$f":"InputC!G140","v":0.05},null,null,"% p.a.",null,{"$f":"$G$217","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"$G$217","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"$G$217","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"$G$217","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"$G$217","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"$G$217","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"$G$217","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"$G$217","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,null,"Annual Margin",null,null,null,null,null,"% p.a.",null,{"$f":"+LOOKUP(L209,InputS!$19:$19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"+LOOKUP(M209,InputS!$19:$19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"+LOOKUP(N209,InputS!$19:$19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"+LOOKUP(O209,InputS!$19:$19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"+LOOKUP(P209,InputS!$19:$19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"+LOOKUP(Q209,InputS!$19:$19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"+LOOKUP(R209,InputS!$19:$19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"+LOOKUP(S209,InputS!$19:$19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"+LOOKUP(T209,InputS!$19:$19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"+LOOKUP(U209,InputS!$19:$19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"+LOOKUP(V209,InputS!$19:$19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"+LOOKUP(W209,InputS!$19:$19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"+LOOKUP(X209,InputS!$19:$19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"+LOOKUP(Y209,InputS!$19:$19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"+LOOKUP(Z209,InputS!$19:$19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"+LOOKUP(AA209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(AB209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(AC209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(AD209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(AE209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(AF209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(AG209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(AH209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(AI209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(AJ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(AK209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(AL209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(AM209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(AN209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(AO209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(AP209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(AQ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(AR209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(AS209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(AT209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(AU209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(AV209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(AW209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(AX209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(AY209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(AZ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(BA209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(BB209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(BC209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(BD209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(BE209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(BF209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(BG209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(BH209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(BI209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(BJ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(BK209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(BL209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(BM209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(BN209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(BO209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(BP209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(BQ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(BR209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(BS209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(BT209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(BU209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(BV209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(BW209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(BX209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(BY209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(BZ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(CA209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(CB209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(CC209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(CD209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(CE209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(CF209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(CG209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(CH209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(CI209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(CJ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(CK209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(CL209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(CM209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(CN209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(CO209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(CP209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(CQ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(CR209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(CS209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(CT209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(CU209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(CV209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(CW209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(CX209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(CY209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(CZ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(DA209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(DB209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(DC209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(DD209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(DE209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(DF209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(DG209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(DH209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(DI209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(DJ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(DK209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(DL209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(DM209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(DN209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(DO209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(DP209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(DQ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(DR209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(DS209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(DT209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(DU209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(DV209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(DW209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(DX209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(DY209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(DZ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(EA209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(EB209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(EC209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(ED209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(EE209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(EF209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(EG209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(EH209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(EI209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(EJ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(EK209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(EL209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(EM209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(EN209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(EO209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(EP209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(EQ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(ER209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(ES209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(ET209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(EU209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(EV209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(EW209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(EX209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(EY209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(EZ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(FA209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(FB209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(FC209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(FD209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(FE209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(FF209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(FG209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(FH209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(FI209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(FJ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(FK209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(FL209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(FM209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(FN209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(FO209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(FP209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(FQ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(FR209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(FS209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(FT209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(FU209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(FV209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(FW209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(FX209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(FY209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(FZ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(GA209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(GB209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(GC209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(GD209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(GE209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(GF209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(GG209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(GH209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(GI209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(GJ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(GK209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(GL209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(GM209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(GN209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(GO209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(GP209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(GQ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(GR209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(GS209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(GT209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(GU209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(GV209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(GW209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(GX209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(GY209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(GZ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(HA209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(HB209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(HC209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(HD209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(HE209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(HF209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(HG209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(HH209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(HI209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(HJ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(HK209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(HL209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(HM209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(HN209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(HO209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(HP209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(HQ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(HR209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(HS209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(HT209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(HU209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(HV209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(HW209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(HX209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(HY209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(HZ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(IA209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(IB209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(IC209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(ID209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(IE209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(IF209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(IG209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(IH209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(II209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(IJ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(IK209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(IL209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(IM209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(IN209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(IO209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(IP209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(IQ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(IR209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(IS209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(IT209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(IU209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(IV209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(IW209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(IX209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(IY209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(IZ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(JA209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(JB209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(JC209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(JD209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(JE209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(JF209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(JG209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(JH209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(JI209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(JJ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(JK209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(JL209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(JM209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(JN209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(JO209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(JP209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(JQ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(JR209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(JS209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(JT209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(JU209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(JV209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(JW209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(JX209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(JY209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(JZ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(KA209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(KB209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(KC209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(KD209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(KE209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(KF209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(KG209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(KH209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(KI209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(KJ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(KK209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(KL209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(KM209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(KN209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(KO209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(KP209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(KQ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(KR209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(KS209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(KT209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(KU209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(KV209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(KW209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(KX209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(KY209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(KZ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(LA209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(LB209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(LC209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(LD209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(LE209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(LF209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(LG209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(LH209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(LI209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(LJ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(LK209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(LL209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(LM209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(LN209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(LO209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(LP209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(LQ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(LR209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(LS209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(LT209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(LU209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(LV209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(LW209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(LX209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(LY209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(LZ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(MA209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(MB209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(MC209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(MD209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(ME209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(MF209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(MG209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(MH209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(MI209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(MJ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(MK209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(ML209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(MM209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(MN209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(MO209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(MP209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(MQ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(MR209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(MS209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(MT209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(MU209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(MV209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(MW209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(MX209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(MY209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(MZ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(NA209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(NB209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(NC209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(ND209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(NE209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(NF209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(NG209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(NH209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(NI209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(NJ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(NK209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(NL209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(NM209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(NN209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(NO209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(NP209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(NQ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(NR209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(NS209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(NT209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(NU209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(NV209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(NW209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(NX209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(NY209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(NZ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(OA209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(OB209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(OC209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(OD209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(OE209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(OF209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(OG209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(OH209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(OI209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(OJ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(OK209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(OL209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(OM209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(ON209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(OO209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(OP209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(OQ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(OR209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(OS209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(OT209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(OU209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(OV209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(OW209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(OX209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(OY209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(OZ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(PA209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(PB209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(PC209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(PD209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(PE209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(PF209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(PG209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(PH209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(PI209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(PJ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(PK209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(PL209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(PM209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(PN209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(PO209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(PP209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(PQ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(PR209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(PS209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(PT209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(PU209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(PV209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(PW209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(PX209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(PY209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(PZ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(QA209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(QB209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(QC209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(QD209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(QE209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(QF209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(QG209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(QH209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(QI209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(QJ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(QK209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(QL209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(QM209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(QN209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(QO209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(QP209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(QQ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(QR209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(QS209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(QT209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(QU209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(QV209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(QW209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(QX209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(QY209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(QZ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(RA209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(RB209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(RC209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(RD209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(RE209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(RF209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(RG209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(RH209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(RI209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(RJ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(RK209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(RL209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(RM209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(RN209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(RO209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(RP209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(RQ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(RR209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(RS209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(RT209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(RU209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(RV209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(RW209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(RX209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(RY209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(RZ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(SA209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(SB209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(SC209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(SD209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(SE209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(SF209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(SG209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(SH209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(SI209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(SJ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(SK209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(SL209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(SM209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(SN209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(SO209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(SP209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"+LOOKUP(SQ209,InputS!$19:$19,InputS!24:24)","v":2.5000000000000001E-2}]
[null,null,null,"Annual interest rate ",null,null,null,null,null,"% p.a.",null,{"$f":"+L217+L218","v":6.8000000000000005E-2},6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,{"$f":"+BX217+BX218","v":7.5000000000000011E-2},7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,{"$f":"+EJ217+EJ218","v":7.5000000000000011E-2},7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,{"$f":"+GV217+GV218","v":7.5000000000000011E-2},7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,{"$f":"+JH217+JH218","v":7.5000000000000011E-2},7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,{"$f":"+LT217+LT218","v":7.5000000000000011E-2},7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,{"$f":"+OF217+OF218","v":7.5000000000000011E-2},7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,{"$f":"+QR217+QR218","v":7.5000000000000011E-2},7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2]
[null,null,null,"Days in period ",null,null,null,null,null,"Days",null,{"$f":"+L8-L7+1","v":365},366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,{"$f":"+BX8-BX7+1","v":365},366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,365,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,{"$f":"+EJ8-EJ7+1","v":365},366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,365,365,365,365,366,365,365,365,366,365,365,{"$f":"+GV8-GV7+1","v":365},366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,{"$f":"+JH8-JH7+1","v":365},366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,365,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,{"$f":"+LT8-LT7+1","v":365},366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,{"$f":"+OF8-OF7+1","v":365},366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,{"$f":"+QR8-QR7+1","v":365},366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,365,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365]
[null,null,null,"Interest rate factor ",null,"Days",360,null,null,"Factor",null,{"$f":"+L220/$G$221","v":1.0138888888888888},1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,{"$f":"+BX220/$G$221","v":1.0138888888888888},1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,{"$f":"+EJ220/$G$221","v":1.0138888888888888},1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,{"$f":"+GV220/$G$221","v":1.0138888888888888},1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,{"$f":"+JH220/$G$221","v":1.0138888888888888},1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,{"$f":"+LT220/$G$221","v":1.0138888888888888},1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,{"$f":"+OF220/$G$221","v":1.0138888888888888},1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,{"$f":"+QR220/$G$221","v":1.0138888888888888},1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888,1.0138888888888888,1.0166666666666666,1.0138888888888888,1.0138888888888888]
[null,null,null,"Periodic Interest Rate ",null,null,null,null,null,"% p.p.",null,{"$f":"L221*L219","v":6.8944444444444447E-2},{"$f":"M221*M219","v":6.9133333333333338E-2},6.8944444444444447E-2,6.8944444444444447E-2,6.8944444444444447E-2,6.9133333333333338E-2,6.8944444444444447E-2,6.8944444444444447E-2,6.8944444444444447E-2,6.9133333333333338E-2,6.8944444444444447E-2,6.8944444444444447E-2,6.8944444444444447E-2,6.9133333333333338E-2,6.8944444444444447E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,{"$f":"BY221*BY219","v":7.6250000000000012E-2},7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,{"$f":"EK221*EK219","v":7.6250000000000012E-2},7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,{"$f":"GW221*GW219","v":7.6250000000000012E-2},7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,{"$f":"JI221*JI219","v":7.6250000000000012E-2},7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,{"$f":"LU221*LU219","v":7.6250000000000012E-2},7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,{"$f":"OG221*OG219","v":7.6250000000000012E-2},7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,{"$f":"QS221*QS219","v":7.6250000000000012E-2},7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6041666666666674E-2,7.6250000000000012E-2,7.6041666666666674E-2,7.6041666666666674E-2]
[null,null,null,"Interest Rate Index",null,null,null,null,null,"Index",1,{"$f":"K223*(1+L222*L210)","v":1},{"$f":"L223*(1+M222*M210)","v":1},{"$f":"M223*(1+N222*N210)","v":1.0689444444444445},1.1426422253086421,1.2214210587313101,1.3058619679249346,1.3958938958246481,1.4921330249756697,1.5950073074198257,1.7052754792727829,1.8228447498159788,1.9485197684005138,2.0828593813219047,2.2268543932172924,2.3803836322163292,2.5613919709161128,2.7561644853711926,2.966322027380746,3.1918860982128239,3.4346024369310912,3.6957753305727268,3.9775781995288968,4.2800398751180735,4.6055012406218445,4.9557112307941313,5.3335842121421839,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,{"$f":"BX223*(1+BY222*BY210)","v":5.7391588449404969},5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,{"$f":"EJ223*(1+EK222*EK210)","v":5.7391588449404969},5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,{"$f":"GV223*(1+GW222*GW210)","v":5.7391588449404969},5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,{"$f":"JH223*(1+JI222*JI210)","v":5.7391588449404969},5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,{"$f":"LT223*(1+LU222*LU210)","v":5.7391588449404969},5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,{"$f":"OF223*(1+OG222*OG210)","v":5.7391588449404969},5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,{"$f":"QR223*(1+QS222*QS210)","v":5.7391588449404969},5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969,5.7391588449404969]
[null,null,null,"PV Factor",null,null,null,null,null,null,null,{"$f":"1/L223","v":1},{"$f":"1/M223","v":1},0.93550231276960649,0.87516457719728269,0.81871848602209285,0.76577771966897756,0.71638682781776408,0.6701815342612002,0.62695637527683601,0.58641551594141927,0.54859307140717983,0.51321008707079863,0.48010922339142326,0.44906393657612703,0.42010035124839074,0.39041271752028561,0.36282304822795175,0.33711781484594822,0.31329438746574079,0.2911545130368936,0.27057921831114989,0.25140926207772352,0.2336426830538379,0.2171316318796557,0.20178738296657256,0.1874911804567457,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,{"$f":"1/BY223","v":0.17424156170229993},0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,{"$f":"1/EK223","v":0.17424156170229993},0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,{"$f":"1/GW223","v":0.17424156170229993},0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,{"$f":"1/JI223","v":0.17424156170229993},0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,{"$f":"1/LU223","v":0.17424156170229993},0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,{"$f":"1/OG223","v":0.17424156170229993},0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,{"$f":"1/QS223","v":0.17424156170229993},0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993,0.17424156170229993]
[]
[null,null,null,"PV of Debt Service for Debt SiIzing with DSCR",null,"Euro",{"$f":"SUMPRODUCT(L224:SQ224*L214:SQ214)","v":281999448.8393392}]
[]
[null,null,null,"Total Project Cost",null,"Euro",{"$f":"I277","v":404940936.17195791}]
[null,null,null,"Max Debt Capital",null,"x",{"$f":"InputC!G126","v":0.85}]
[null,null,null,"Debt from Debt to Capital",null,"Euro",{"$f":"G228*G229","v":344199795.7461642}]
[]
[null,null,null,"Debt Applied",null,"Euro",{"$f":"MIN(G230,G226)","v":281999448.8393392}]
[null,null,null,"Debt Method",null,null,{"$f":"IF(G232<>G230,\"DSCR and Cash Flow\",\"Debt to Capital\")","v":"DSCR and Cash Flow"}]
[null,null,null,"Debt to Capital from Applied Debt",null,null,{"$f":"G232/G228","v":0.69639649551160299}]
[]
[null,null,null,"PV CFADS",null,"Euro",{"$f":"SUMPRODUCT(L212:SQ212*L224:SQ224)","v":394799228.37507474}]
[null,null,null,"Total Debt",null,"Euro",{"$f":"G230","v":344199795.7461642}]
[null,null,null,"Adjusted DSCR",null,"x",{"$f":"G236/G237","v":1.1470059926073457}]
[]
[null,null,null,"Debt Service",null,"x",{"$f":"IF(G232=G230,G238,G214)","v":1.4},null,null,"Euro",null,{"$f":"L212/$G$240*L210","v":0},0,-1339235.9345904472,22318193.116110481,22791341.697124489,23273953.249758787,23849311.555607498,24199538.801793158,24711690.042341087,25017371.266947307,25640157.600721065,26093712.411292784,26572134.657333802,27137591.010357857,27811714.966843054,28302657.280128591,28616775.830656584,29144992.648334302,29874686.098660339,30406097.847265396,31055629.455665343,31718151.696233299,32415416.716753621,32613331.233901575,33316405.135770224,34033540.515676223,34888492.692006625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX212/$G$240*BX210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ212/$G$240*EJ210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV212/$G$240*GV210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH212/$G$240*JH210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT212/$G$240*LT210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF212/$G$240*OF210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR212/$G$240*QR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Structured Debt Balance"]
[null,null,null,"Opening Balance",null,null,null,null,null,"Euro",null,{"$f":"K246","v":0},{"$f":"L246","v":135521877.34945956},268046748.68368214,288117492.44018227,285946518.76549906,283193858.28411096,279851676.97199976,275694389.48740816,270937217.49668556,265365412.50431779,259202657.99554384,251964996.57753393,243826615.13204697,234686281.50589249,224394856.00906876,212750606.52578226,201338849.04611745,188804817.80665585,174842432.15744743,159112057.74909392,141692532.2445398,122308470.35055867,100880894.6198439,77108081.157457307,51400351.210814178,21992514.448366284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Debt Draw",null,"Euro",{"$f":"I280","v":281999448.83933914},null,{"$f":"SUM(L244:XFD244)","v":281999448.83933914},"Euro",null,{"$f":"L280","v":135521877.34945956},132524871.33422257,251173.6487736025,283118.99041244586,324257.33862614009,353636.53493938403,397805.67533521657,434770.29141094896,460269.1103406871,509021.24037485133,531912.92868502846,583744.25732137356,621310.51013095782,621520.58542675769,696686.79982020706,712989.09589911602,772602.94497977966,786239.64136836317,849001.74500092433,887426.28470724914,897031.2555890074,964555.10128844029,971451.8926497309,1042174.2825767956,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayments =DS - Interest",null,null,null,null,{"$f":"SUM(L245:XFD245)","v":281999448.83933926},"Euro",null,{"$f":"MIN(L240-L252,L243)","v":0},{"$f":"MIN(M240-M252,M243)","v":0},-19819570.107726533,2454092.6650956906,3076917.8200142458,3695817.8470505811,4555093.1599268466,5191942.2821335159,6032074.1027084887,6671775.749148801,7769574.3466949575,8722125.7028083615,9761644.136285454,10912946.082250489,12340936.283106701,12124746.575563896,13306634.184441401,14748625.290576791,16579376.15335444,18306951.789261378,20281093.14957013,22392130.832003199,24744265.355036322,26749904.229219925,29407836.762447894,21992514.448366284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY240-BY252,BY243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EK240-EK252,EK243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GW240-GW252,GW243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(JI240-JI252,JI243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(LU240-LU252,LU243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(OG240-OG252,OG243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(QS240-QS252,QS243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,null,"Euro",null,{"$f":"L243+L244-L245","v":135521877.34945956},{"$f":"M243+M244-M245","v":268046748.68368214},288117492.44018227,285946518.76549906,283193858.28411096,279851676.97199976,275694389.48740816,270937217.49668556,265365412.50431779,259202657.99554384,251964996.57753393,243826615.13204697,234686281.50589249,224394856.00906876,212750606.52578226,201338849.04611745,188804817.80665585,174842432.15744743,159112057.74909392,141692532.2445398,122308470.35055867,100880894.6198439,77108081.157457307,51400351.210814178,21992514.448366284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY243+BY244-BY245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK243+EK244-EK245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW243+GW244-GW245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI243+JI244-JI245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU243+LU244-LU245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG243+OG244-OG245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS243+QS244-QS245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Closing Balance check",null,null,{"$f":"LOOKUP(G210,209:209,246:246)","v":0}]
[]
[null,null,null,"Interest Cost",null,"%",null,null,null,"Euro",null,{"$f":"L243*L222","v":0},9369079.1207593046,18480334.173136085,19864100.451014791,19714423.877110243,19578135.402708206,19294218.395680651,19007596.519659642,18679615.939632598,18345595.517798506,17870583.254026107,17371586.708484422,16810490.521048348,16224644.928107368,15470778.683736352,16177910.704564694,15310141.646215184,14396367.357757511,13295309.945305899,12099146.058004018,10774536.306095215,9326020.8642301001,7671151.3617172977,5863427.0046816496,3908568.3733223286,1676929.2266879294,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX243*BX222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ243*EJ222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV243*GV222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH243*JH222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT243*LT222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF243*OF222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR243*QR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest During Construction - To Copy Block",null,null,null,null,null,"Euro",null,{"$f":"L250*L5","v":0},9369079.1207593046,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX250*BX5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ250*EJ5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV250*GV5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH250*JH5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT250*LT5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF250*OF5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR250*QR5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Financial Close Flag",null,"Date",{"$f":"InputC!G11","v":"2019-01-01"},null,null,"Flag",null,{"$f":"(L7=$G$255)*1","v":1},{"$f":"(M7=$G$255)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BY7=$G$255)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EK7=$G$255)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GW7=$G$255)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JI7=$G$255)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LU7=$G$255)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OG7=$G$255)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QS7=$G$255)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Commitment",null,"Euro",{"$f":"G256","v":281999448.83933914},null,null,"Euro",null,{"$f":"$G$260","v":281999448.83933914},{"$f":"$G$260","v":281999448.83933914},281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,{"$f":"$G$260","v":281999448.83933914},281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,{"$f":"$G$260","v":281999448.83933914},281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,{"$f":"$G$260","v":281999448.83933914},281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,{"$f":"$G$260","v":281999448.83933914},281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,{"$f":"$G$260","v":281999448.83933914},281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,{"$f":"$G$260","v":281999448.83933914},281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,{"$f":"$G$260","v":281999448.83933914},281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914,281999448.83933914]
[null,null,null,"Total Commitment Fee - Copy Block",null,null,null,null,{"$f":"SUM(L266:XFD266)","v":4284770.2032921873},"Euro",null,{"$f":"L265*L262*L5","v":2819994.4883933915},{"$f":"M265*M262*M5","v":1464775.7148987958},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY265*BY262*BY5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK265*EK262*EK5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW265*GW262*GW5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI265*JI262*JI5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU265*LU262*LU5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG265*OG262*OG5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS265*QS262*QS5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sources and Uses -- Cash Flow Pre-COD"]
[]
[null,null,null,"IDC (interest during constr.) create a circular referece - From Paste Block",null,null,null,null,null,"Euro",null,{"$f":"L382","v":0},{"$f":"M382","v":70777.971772077421},140222.10250367643,195785.91876495324,264578.01036662603,316519.74112623715,389724.54034782312,452621.86258453655,499086.48395304003,578963.92586462421,621748.61144622753,706109.23871613038,770030.27886299312,780341.49206613121,898287.17112664797,931771.00307865837,1027462.6570910627,1057184.0248150127,1157459.4067822592,1222840.8691719838,1246871.5013170531,1354079.7820908821,1374287.8490526245,1486153.077461821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY382","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK382","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW382","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI382","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU382","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG382","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS382","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Equity",null,null,null,null,{"$f":"SUM(L281:XFD281)","v":122941487.3326187},"Euro",null,{"$f":"L277-L280","v":59082601.884599954},{"$f":"M277-M280","v":57776016.433548376},109502.56139181409,123429.56667708175,141364.38795639627,154172.64735638176,173428.78362479201,189544.00972801342,200660.56593884889,221914.71874553786,231894.66097589058,254491.23220751877,270868.7500109477,270960.33518752805,303730.0665920669,310837.27384061588,336826.7404929942,342771.84337605315,370133.83433195401,386885.53395764437,391072.95138292667,420510.88842455565,423517.6382294565,454350.02404133196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY277-BY280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK277-EK280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW277-GW280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI277-JI280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU277-LU280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG277-OG280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS277-QS280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income Tax"]
[null,null,"Depreciation on IDC and Fees"]
[]
[null,null,null,"Total Depreciation",null,null,null,null,null,"Euro",null,{"$f":"L291","v":0},{"$f":"M291","v":0},12842201.440399861,12855753.058969513,12871273.78318893,12888200.755932122,12907241.904564124,12928052.381268755,12950083.370478073,12974447.902448753,12999908.155437449,13027849.338421747,13057588.647093143,13087338.011113619,13120685.239994029,13154812.785652019,13191793.775167778,13229427.491325926,13270065.343970355,13312542.404592518,13355479.211491583,13401648.07781535,13448147.06217799,13498031.205731926,13498031.205731926,13498031.205731926,13498031.205731926,13498031.205731926,13498031.205731926,13498031.205731926,13498031.205731926,13498031.205731926,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"NOL Balance"]
[null,null,null,"Closing NOL Balance",null,null,null,null,null,"Euro",null,{"$f":"L301+L302-L303","v":0},{"$f":"M301+M302-M303","v":0},0,0,0,0,977192.8434576951,0,978413.78827566281,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY301+BY302-BY303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK301+EK302-EK303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW301+GW302-GW303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI301+JI302-JI303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU301+LU302-LU303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG301+OG302-OG303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS301+QS302-QS303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Taxes with NOL to Copy Block",null,"%",{"$f":"InputC!G119","v":0.25},null,null,"Euro",null,{"$f":"L306*$G$307","v":0},{"$f":"M306*$G$307","v":0},449466.26436133496,265738.79360415321,468191.79944743775,699407.58190919738,0,913689.20768418536,0,1468098.5513464091,1983834.18481135,1018669.5615287321,2626376.1094438266,3001343.5514437757,3353303.1149663632,1185148.3992211102,2390068.0942160939,4274360.3227165304,4725459.3246800946,5241217.094290005,5793518.1147412229,4863945.844120428,4130532.246053352,7709504.5957517242,8449216.6365586575,9306359.6849329006,8224896.9282531291,10209874.168538412,10481561.80793784,6987633.5912138689,11041347.020156421,9432172.2891607415,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY306*$G$307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK306*$G$307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW306*$G$307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI306*$G$307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU306*$G$307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG306*$G$307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS306*$G$307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt with Cash Sweep"]
[null,null,null,"Less: Scheduled",null,null,null,null,null,"Euro"]
[null,null,null,"Interest",null,null,null,null,null,"Euro"]
[]
[]
[null,null,"Cash Lock-up"]
[null,null,null,"Closing",null,null,null,null,null,"Euro",null,{"$f":"L327+L328-L329","v":0},{"$f":"M327+M328-M329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY327+BY328-BY329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK327+EK328-EK329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW327+GW328-GW329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI327+JI328-JI329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU327+LU328-LU329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG327+OG328-OG329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS327+QS328-QS329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less tax - From Paste Block",null,null,null,null,null,"Euro",null,{"$f":"L385","v":0},{"$f":"M385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15728.26161615958,61208.205966303649,79336.875642062223,64339.270632989472,82820.766830171167,84589.05235825188,69313.853947509197,88119.016171316151,72834.102623810235,91680.416280937148,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,110559.01540706184,128316.36018568109,149269.75604134961,131988.52515580959,153329.52434502577,155391.94553286571,137800.76356873143,{"$f":"EK385","v":159505.3503238461},141893.5668186649,163655.29272200336,165763.72934719984,107981.77917292225,170122.65157317644,152169.25930627831,174131.12165088707,156047.66352154256,178409.89017662226,180584.067780627,162178.62387146172,184919.34704955324,166488.97863297217,189293.10201833915,191515.75436918857,131016.50230370573,196099.73225506372,177311.09732320043,200332.21870029345,181406.88685739954,204841.65357636265,207133.54949349252,187873.6479601707,211702.52209518733,192413.07984706253,216312.01108662377,0,0,0,0,0,0,191230.7557817981,236369.72693608963,216169.62005439843,241178.58499207569,220944.18633162871,246030.05407161749,248496.65198875824,182026.99419454939,253560.0110982983,232931.87955826783,258270.98494536168,237492.01977038529,263272.75521026016,265816.06904148188,244675.87955985818,270883.83817363443,249704.11224703398,275996.47790132486,0,0,0,0,0,0,0,72566.023551760707,276489.59395083197,303993.1038864099,281740.74559128692,309334.96577156353,312052.33442294411,{"$f":"GW385","v":238954.82495146652},317606.5292794999,294924.03092821676,322808.54857053858,299960.69847145153,328315.71315229457,331117.4642972303,307880.93770908134,336697.26370168105,313410.99490171054,342326.40399243031,0,0,0,0,265906.81282033457,333952.10806143173,363708.08580274461,366657.79112411552,342294.46529844246,372530.92753672344,348111.77335898532,378455.96338165289,381471.18615132669,301192.66112572001,387609.02350079193,362716.72751835134,393396.47749505867,368321.63664657029,399504.65007774741,402613.37046350382,377118.11825666763,408802.06164120865,383244.31516159856,415045.4033746465,418223.13518569409,334157.72487363848,424679.46870315995,398625.17362885398,430786.78157133795,404540.57279844413,437222.99257709394,440499.1965894142,413815.45071184135,447020.22773767903,420266.89492631052,453598.80616950343,456947.70092139661,368904.80421415338,463739.25162842177,436464.75798139488,470183.61285583809,442707.34696513857,476965.30869474716,480417.91388679773,452486.18170091102,487288.95973961242,459280.09716894233,494220.60290988698,0,0,0,390306.63309419056,513214.52580737008,{"$f":"JI385","v":484394.18173634377},520353.16585803102,523988.19112331589,494693.89574864571,531220.86254463764,501841.61330459383,538517.28219101566,0,0,0,0,0,357453.02473912959,566916.88003336487,570717.83716083399,539940.34956216149,578278.50730843644,547409.23052881041,585905.78624796926,589790.94739134517,488176.22643653199,597627.78933370695,566160.4362185942,605126.53282992961,573426.56994281057,612988.96575543866,616994.21255463571,584782.69626421796,624960.17277604819,592647.91381290776,632996.27126495389,637090.20684365649,530670.55618778826,645334.91824350972,612394.73509024724,653245.43224853161,620060.65318037174,661529.17352614203,665749.57878165762,632031.83447781461,674142.36950233974,640314.37360638543,682609.01474057941,0,0,343711.74128612364,662576.35020164435,705607.52708938764,670805.84007678041,714327.65774935007,718771.10577533557,683414.32670630491,727606.00699127989,692129.08832303248,736518.61161783524,741060.36308337934,624126.19266249565,750178.22301668534,714009.51149363152,758972.05500097014,722533.07345628995,768159.06790360808,772840.97133598081,735823.41184724413,{"$f":"LU385","v":782148.87327086832},745000.47076223686,791538.59516238119,796324.03423496429,671231.22462273063,799886.24021261558,759241.13374354562,803460.22245254251,762680.74771925237,807046.01988577715,808843.36150101188,767861.50102502923,812446.95500154269,771329.61298952694,816062.46158696094,817874.69458871998,690280.02878424071,821508.14468592359,780050.13608747197,825153.60657064896,783558.5423426932,828811.1199525483,830644.40840008808,788842.91071458533,834320.07377062936,792380.38491837308,838007.89048775577,0,0,0,0,0,0,268839.35217643238,852881.47623714525,810243.94859793282,856630.65491509752,813852.17228579614,860392.22796656669,862277.67518159619,729528.18487861659,866057.9166627276,822925.00451689831,869850.65520759602,826575.15038483043,873655.93213012372,875563.28543094406,832073.00723894744,879387.4476824553,835753.39540056791,883224.25219495397,885147.40835428413,749742.92824524466,889003.25466503773,845007.6842762921,892871.84798080358,848730.83306158253,896753.23044178169,898698.73080861848,854338.64705278177,902599.37630516,858092.64297763444,906512.91690790851,0,{"$f":"OG385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less Working Capital change",null,null,null,null,null,"Euro",null,{"$f":"L132","v":0},{"$f":"M132","v":0},33120400.670981284,662408.01341962069,675656.1736880159,805501.62818819191,586620.35207859706,717011.73676710948,731351.97150246706,871900.86728326697,634976.73480040673,776116.56297417823,791638.89423366729,943773.5390792843,687319.23859974369,840093.52767191641,856895.39822535217,1021570.830456458,743976.44804707542,909344.25175992399,927531.13679512963,1105781.1206039656,805304.03364871629,984303.46261609718,1003989.5318684001,1196933.0468625743,871686.98459910601,1065441.7231350262,1086750.5575977173,1295598.8232908156,943542.02558350749,1153268.3857271764,-58816687.672084793,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Other fees",null,null,null,null,null,"Euro"]
[null,null,null,"Cash Trap",null,"MAX",null,null,null,"Euro"]
[null,null,null,"Dividends",null,null,null,null,null,"Euro",null,{"$f":"L342-L343","v":0},{"$f":"M342-M343","v":0},-535694.37383617833,8927277.2464441881,9116536.678849794,9309581.299903512,9539724.6222429983,9679815.5207172632,9884676.0169364326,10006948.506778918,10256063.040288422,10437484.964517109,10628853.86293352,10855036.404143142,11124685.98673722,11321062.912051432,11446710.33226263,11657997.059333721,11949874.439464133,12162439.138906155,12422251.782266133,12687260.678493313,12966166.686701443,13045332.493560631,13326562.054308087,23977513.046892494,48843889.768809274,49572476.739067622,50637918.462202638,51724669.019800372,55201883.798832133,56145425.824415624,58816687.672084793,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY342-BY343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-15728.26161615958,-61208.205966303649,-79336.875642062223,-64339.270632989472,-82820.766830171167,-84589.05235825188,-69313.853947509197,-88119.016171316151,-72834.102623810235,-91680.416280937148,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-110559.01540706184,-128316.36018568109,-149269.75604134961,-131988.52515580959,-153329.52434502577,-155391.94553286571,-137800.76356873143,{"$f":"EK342-EK343","v":-159505.3503238461},-141893.5668186649,-163655.29272200336,-165763.72934719984,-107981.77917292225,-170122.65157317644,-152169.25930627831,-174131.12165088707,-156047.66352154256,-178409.89017662226,-180584.067780627,-162178.62387146172,-184919.34704955324,-166488.97863297217,-189293.10201833915,-191515.75436918857,-131016.50230370573,-196099.73225506372,-177311.09732320043,-200332.21870029345,-181406.88685739954,-204841.65357636265,-207133.54949349252,-187873.6479601707,-211702.52209518733,-192413.07984706253,-216312.01108662377,0,0,0,0,0,0,-191230.7557817981,-236369.72693608963,-216169.62005439843,-241178.58499207569,-220944.18633162871,-246030.05407161749,-248496.65198875824,-182026.99419454939,-253560.0110982983,-232931.87955826783,-258270.98494536168,-237492.01977038529,-263272.75521026016,-265816.06904148188,-244675.87955985818,-270883.83817363443,-249704.11224703398,-275996.47790132486,0,0,0,0,0,0,0,-72566.023551760707,-276489.59395083197,-303993.1038864099,-281740.74559128692,-309334.96577156353,-312052.33442294411,{"$f":"GW342-GW343","v":-238954.82495146652},-317606.5292794999,-294924.03092821676,-322808.54857053858,-299960.69847145153,-328315.71315229457,-331117.4642972303,-307880.93770908134,-336697.26370168105,-313410.99490171054,-342326.40399243031,0,0,0,0,-265906.81282033457,-333952.10806143173,-363708.08580274461,-366657.79112411552,-342294.46529844246,-372530.92753672344,-348111.77335898532,-378455.96338165289,-381471.18615132669,-301192.66112572001,-387609.02350079193,-362716.72751835134,-393396.47749505867,-368321.63664657029,-399504.65007774741,-402613.37046350382,-377118.11825666763,-408802.06164120865,-383244.31516159856,-415045.4033746465,-418223.13518569409,-334157.72487363848,-424679.46870315995,-398625.17362885398,-430786.78157133795,-404540.57279844413,-437222.99257709394,-440499.1965894142,-413815.45071184135,-447020.22773767903,-420266.89492631052,-453598.80616950343,-456947.70092139661,-368904.80421415338,-463739.25162842177,-436464.75798139488,-470183.61285583809,-442707.34696513857,-476965.30869474716,-480417.91388679773,-452486.18170091102,-487288.95973961242,-459280.09716894233,-494220.60290988698,0,0,0,-390306.63309419056,-513214.52580737008,{"$f":"JI342-JI343","v":-484394.18173634377},-520353.16585803102,-523988.19112331589,-494693.89574864571,-531220.86254463764,-501841.61330459383,-538517.28219101566,0,0,0,0,0,-357453.02473912959,-566916.88003336487,-570717.83716083399,-539940.34956216149,-578278.50730843644,-547409.23052881041,-585905.78624796926,-589790.94739134517,-488176.22643653199,-597627.78933370695,-566160.4362185942,-605126.53282992961,-573426.56994281057,-612988.96575543866,-616994.21255463571,-584782.69626421796,-624960.17277604819,-592647.91381290776,-632996.27126495389,-637090.20684365649,-530670.55618778826,-645334.91824350972,-612394.73509024724,-653245.43224853161,-620060.65318037174,-661529.17352614203,-665749.57878165762,-632031.83447781461,-674142.36950233974,-640314.37360638543,-682609.01474057941,0,0,-343711.74128612364,-662576.35020164435,-705607.52708938764,-670805.84007678041,-714327.65774935007,-718771.10577533557,-683414.32670630491,-727606.00699127989,-692129.08832303248,-736518.61161783524,-741060.36308337934,-624126.19266249565,-750178.22301668534,-714009.51149363152,-758972.05500097014,-722533.07345628995,-768159.06790360808,-772840.97133598081,-735823.41184724413,{"$f":"LU342-LU343","v":-782148.87327086832},-745000.47076223686,-791538.59516238119,-796324.03423496429,-671231.22462273063,-799886.24021261558,-759241.13374354562,-803460.22245254251,-762680.74771925237,-807046.01988577715,-808843.36150101188,-767861.50102502923,-812446.95500154269,-771329.61298952694,-816062.46158696094,-817874.69458871998,-690280.02878424071,-821508.14468592359,-780050.13608747197,-825153.60657064896,-783558.5423426932,-828811.1199525483,-830644.40840008808,-788842.91071458533,-834320.07377062936,-792380.38491837308,-838007.89048775577,0,0,0,0,0,0,-268839.35217643238,-852881.47623714525,-810243.94859793282,-856630.65491509752,-813852.17228579614,-860392.22796656669,-862277.67518159619,-729528.18487861659,-866057.9166627276,-822925.00451689831,-869850.65520759602,-826575.15038483043,-873655.93213012372,-875563.28543094406,-832073.00723894744,-879387.4476824553,-835753.39540056791,-883224.25219495397,-885147.40835428413,-749742.92824524466,-889003.25466503773,-845007.6842762921,-892871.84798080358,-848730.83306158253,-896753.23044178169,-898698.73080861848,-854338.64705278177,-902599.37630516,-858092.64297763444,-906512.91690790851,0,{"$f":"OG342-OG343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS342-QS343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Cash Flow, Equity IRR and DSCR"]
[null,null,null,"Less equity contributions",null,null,null,null,null,"Euro",null,{"$f":"L281","v":59082601.884599954},57776016.433548376,109502.56139181409,123429.56667708175,141364.38795639627,154172.64735638176,173428.78362479201,189544.00972801342,200660.56593884889,221914.71874553786,231894.66097589058,254491.23220751877,270868.7500109477,270960.33518752805,303730.0665920669,310837.27384061588,336826.7404929942,342771.84337605315,370133.83433195401,386885.53395764437,391072.95138292667,420510.88842455565,423517.6382294565,454350.02404133196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS",null,null,null,null,null,"Euro",null,{"$f":"L338","v":0},{"$f":"M338","v":0},-1874930.308426626,31245470.362554669,31907878.375974283,32583534.549662299,33389036.177850496,33879354.322510421,34596366.05927752,35024319.773726225,35896220.641009487,36531197.375809893,37200988.520267323,37992627.414500996,38936400.953580275,39623720.192180023,40063486.162919216,40802989.707668021,41824560.538124472,42568536.986171551,43477881.237931475,44405412.374726616,45381583.403455064,45658663.727462202,46642967.190078311,47646956.721946709,48843889.768809274,49572476.739067622,50637918.462202638,51724669.019800372,55201883.798832133,56145425.824415624,58816687.672084793,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-15728.26161615958,-61208.205966303649,-79336.875642062223,-64339.270632989472,-82820.766830171167,-84589.05235825188,-69313.853947509197,-88119.016171316151,-72834.102623810235,-91680.416280937148,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-110559.01540706184,-128316.36018568109,-149269.75604134961,-131988.52515580959,-153329.52434502577,-155391.94553286571,-137800.76356873143,{"$f":"EK338","v":-159505.3503238461},-141893.5668186649,-163655.29272200336,-165763.72934719984,-107981.77917292225,-170122.65157317644,-152169.25930627831,-174131.12165088707,-156047.66352154256,-178409.89017662226,-180584.067780627,-162178.62387146172,-184919.34704955324,-166488.97863297217,-189293.10201833915,-191515.75436918857,-131016.50230370573,-196099.73225506372,-177311.09732320043,-200332.21870029345,-181406.88685739954,-204841.65357636265,-207133.54949349252,-187873.6479601707,-211702.52209518733,-192413.07984706253,-216312.01108662377,0,0,0,0,0,0,-191230.7557817981,-236369.72693608963,-216169.62005439843,-241178.58499207569,-220944.18633162871,-246030.05407161749,-248496.65198875824,-182026.99419454939,-253560.0110982983,-232931.87955826783,-258270.98494536168,-237492.01977038529,-263272.75521026016,-265816.06904148188,-244675.87955985818,-270883.83817363443,-249704.11224703398,-275996.47790132486,0,0,0,0,0,0,0,-72566.023551760707,-276489.59395083197,-303993.1038864099,-281740.74559128692,-309334.96577156353,-312052.33442294411,{"$f":"GW338","v":-238954.82495146652},-317606.5292794999,-294924.03092821676,-322808.54857053858,-299960.69847145153,-328315.71315229457,-331117.4642972303,-307880.93770908134,-336697.26370168105,-313410.99490171054,-342326.40399243031,0,0,0,0,-265906.81282033457,-333952.10806143173,-363708.08580274461,-366657.79112411552,-342294.46529844246,-372530.92753672344,-348111.77335898532,-378455.96338165289,-381471.18615132669,-301192.66112572001,-387609.02350079193,-362716.72751835134,-393396.47749505867,-368321.63664657029,-399504.65007774741,-402613.37046350382,-377118.11825666763,-408802.06164120865,-383244.31516159856,-415045.4033746465,-418223.13518569409,-334157.72487363848,-424679.46870315995,-398625.17362885398,-430786.78157133795,-404540.57279844413,-437222.99257709394,-440499.1965894142,-413815.45071184135,-447020.22773767903,-420266.89492631052,-453598.80616950343,-456947.70092139661,-368904.80421415338,-463739.25162842177,-436464.75798139488,-470183.61285583809,-442707.34696513857,-476965.30869474716,-480417.91388679773,-452486.18170091102,-487288.95973961242,-459280.09716894233,-494220.60290988698,0,0,0,-390306.63309419056,-513214.52580737008,{"$f":"JI338","v":-484394.18173634377},-520353.16585803102,-523988.19112331589,-494693.89574864571,-531220.86254463764,-501841.61330459383,-538517.28219101566,0,0,0,0,0,-357453.02473912959,-566916.88003336487,-570717.83716083399,-539940.34956216149,-578278.50730843644,-547409.23052881041,-585905.78624796926,-589790.94739134517,-488176.22643653199,-597627.78933370695,-566160.4362185942,-605126.53282992961,-573426.56994281057,-612988.96575543866,-616994.21255463571,-584782.69626421796,-624960.17277604819,-592647.91381290776,-632996.27126495389,-637090.20684365649,-530670.55618778826,-645334.91824350972,-612394.73509024724,-653245.43224853161,-620060.65318037174,-661529.17352614203,-665749.57878165762,-632031.83447781461,-674142.36950233974,-640314.37360638543,-682609.01474057941,0,0,-343711.74128612364,-662576.35020164435,-705607.52708938764,-670805.84007678041,-714327.65774935007,-718771.10577533557,-683414.32670630491,-727606.00699127989,-692129.08832303248,-736518.61161783524,-741060.36308337934,-624126.19266249565,-750178.22301668534,-714009.51149363152,-758972.05500097014,-722533.07345628995,-768159.06790360808,-772840.97133598081,-735823.41184724413,{"$f":"LU338","v":-782148.87327086832},-745000.47076223686,-791538.59516238119,-796324.03423496429,-671231.22462273063,-799886.24021261558,-759241.13374354562,-803460.22245254251,-762680.74771925237,-807046.01988577715,-808843.36150101188,-767861.50102502923,-812446.95500154269,-771329.61298952694,-816062.46158696094,-817874.69458871998,-690280.02878424071,-821508.14468592359,-780050.13608747197,-825153.60657064896,-783558.5423426932,-828811.1199525483,-830644.40840008808,-788842.91071458533,-834320.07377062936,-792380.38491837308,-838007.89048775577,0,0,0,0,0,0,-268839.35217643238,-852881.47623714525,-810243.94859793282,-856630.65491509752,-813852.17228579614,-860392.22796656669,-862277.67518159619,-729528.18487861659,-866057.9166627276,-822925.00451689831,-869850.65520759602,-826575.15038483043,-873655.93213012372,-875563.28543094406,-832073.00723894744,-879387.4476824553,-835753.39540056791,-883224.25219495397,-885147.40835428413,-749742.92824524466,-889003.25466503773,-845007.6842762921,-892871.84798080358,-848730.83306158253,-896753.23044178169,-898698.73080861848,-854338.64705278177,-902599.37630516,-858092.64297763444,-906512.91690790851,0,{"$f":"OG338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS over loan life",null,null,null,null,null,null,null,{"$f":"L356*L210","v":0},0,-1874930.308426626,31245470.362554669,31907878.375974283,32583534.549662299,33389036.177850496,33879354.322510421,34596366.05927752,35024319.773726225,35896220.641009487,36531197.375809893,37200988.520267323,37992627.414500996,38936400.953580275,39623720.192180023,40063486.162919216,40802989.707668021,41824560.538124472,42568536.986171551,43477881.237931475,44405412.374726616,45381583.403455064,45658663.727462202,46642967.190078311,47646956.721946709,48843889.768809274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX356*BX210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ356*EJ210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV356*GV210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH356*JH210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT356*LT210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF356*OF210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR356*QR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"LLCR",null,"x",{"$f":"G361/G362","v":1.4}]
[null,null,null,"Present Value of Debt Service",null,"x",{"$f":"G365/G366","v":1.5272073929482177}]
[]
[null,null,null,"Interest During Construction",null,null,null,null,null,"Euro",null,{"$f":"L251","v":0},{"$f":"M251","v":9369079.1207593046},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income Tax",null,null,null,null,null,null,null,{"$f":"L307","v":0},{"$f":"M307","v":0},449466.26436133496,265738.79360415321,468191.79944743775,699407.58190919738,0,913689.20768418536,0,1468098.5513464091,1983834.18481135,1018669.5615287321,2626376.1094438266,3001343.5514437757,3353303.1149663632,1185148.3992211102,2390068.0942160939,4274360.3227165304,4725459.3246800946,5241217.094290005,5793518.1147412229,4863945.844120428,4130532.246053352,7709504.5957517242,8449216.6365586575,9306359.6849329006,8224896.9282531291,10209874.168538412,10481561.80793784,6987633.5912138689,11041347.020156421,9432172.2891607415,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Interest During Construction",null,null,null,null,null,"Euro",null,0,70777.971772077421,140222.10250367643,195785.91876495324,264578.01036662603,316519.74112623715,389724.54034782312,452621.86258453655,499086.48395304003,578963.92586462421,621748.61144622753,706109.23871613038,770030.27886299312,780341.49206613121,898287.17112664797,931771.00307865837,1027462.6570910627,1057184.0248150127,1157459.4067822592,1222840.8691719838,1246871.5013170531,1354079.7820908821,1374287.8490526245,1486153.077461821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Blank"]
[]
[null,"Financial Statements"]
[null,null,"Profit and Loss"]
[null,null,null,"EBITDA",null,null,null,null,null,"Euro",null,{"$f":"L396-L397","v":0},{"$f":"M396-M397","v":0},33120400.670981284,33782808.684400916,34458464.858088925,35263966.486277118,31224267.45678708,36567598.575122833,30651285.521835007,38170851.413908556,38805828.148708954,34474114.293021098,40373583.605916798,41317357.144996092,42004676.383595832,34073317.087101154,38062207.798247337,44723236.13994956,45467212.587996632,46376556.839756556,47304087.976551689,42183452.318527162,37641427.408108696,50199476.593420476,51203466.125288889,52400399.172151461,46397618.918744445,54337527.879885577,55424278.437483288,41448565.570587404,57663419.286357611,51226720.362374894,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY396-BY397","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK396-EK397","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW396-GW397","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI396-JI397","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU396-LU397","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG396-OG397","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS396-QS397","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Interest",null,null,null,null,null,"Euro",null,{"$f":"L339","v":0},{"$f":"M339","v":0},18480334.173136085,19864100.451014791,19714423.877110243,19578135.402708206,19294218.395680651,19007596.519659642,18679615.939632598,18345595.517798506,17870583.254026107,17371586.708484422,16810490.521048348,16224644.928107368,15470778.683736352,16177910.704564694,15310141.646215184,14396367.357757511,13295309.945305899,12099146.058004018,10774536.306095215,9326020.8642301001,7671151.3617172977,5863427.0046816496,3908568.3733223286,1676929.2266879294,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY339","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK339","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW339","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI339","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU339","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG339","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS339","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net Income",null,null,null,null,null,"Euro",null,{"$f":"L402-L403","v":0},{"$f":"M402-M403","v":0},1348398.7930840049,797216.38081245963,1404575.3983423132,2098222.7457275921,-977192.8434576951,3718260.4665102512,-978413.78827566281,5382709.4423148902,5951502.5544340499,3056008.6845861962,7879128.3283314798,9004030.6543313265,10059909.34489909,3555445.1976633305,7170204.2826482821,12823080.968149591,14176377.974040285,15723651.282870015,17380554.344223671,14591837.532361284,12391596.738160055,23128513.787255172,25347649.909675971,27919079.0547987,24674690.784759387,30629622.505615234,31444685.423813522,20962900.773641609,33124041.060469262,28296516.867482223,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY402-BY403","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK402-EK403","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW402-GW403","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI402-JI403","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU402-LU403","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG402-OG403","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS402-QS403","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Taxes",null,null,null,null,null,"Euro",null,{"$f":"L403","v":0},{"$f":"M403","v":0},449466.26436133496,265738.79360415321,468191.79944743775,699407.58190919738,0,913689.20768418536,0,1468098.5513464091,1983834.18481135,1018669.5615287321,2626376.1094438266,3001343.5514437757,3353303.1149663632,1185148.3992211102,2390068.0942160939,4274360.3227165304,4725459.3246800946,5241217.094290005,5793518.1147412229,4863945.844120428,4130532.246053352,7709504.5957517242,8449216.6365586575,9306359.6849329006,8224896.9282531291,10209874.168538412,10481561.80793784,6987633.5912138689,11041347.020156421,9432172.2891607415,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY403","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK403","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW403","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI403","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU403","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG403","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS403","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Withdrawls from Reserve",null,null,null,null,null,"Euro",null,{"$f":"L95","v":0},{"$f":"M95","v":0},0,0,0,0,4626319.3815686405,0,6647665.0247902824,0,0,5107830.4186620312,0,0,0,8771452.8241665997,5639457.5112457676,0,0,0,0,6226416.7786285011,11573745.722695684,0,0,0,6874467.2380061131,0,0,15271311.690186713,0,7589967.3097098749,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Expenditures",null,null,null,null,null,"Euro",null,{"$f":"-L43","v":-190000000},{"$f":"-M43","v":-190000000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BY43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EK43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-GW43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-JI43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-LU43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-OG43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-QS43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest During Construciton",null,null,null,null,null,"Euro",null,{"$f":"-L273","v":0},{"$f":"-M273","v":-70777.971772077421},-140222.10250367643,-195785.91876495324,-264578.01036662603,-316519.74112623715,-389724.54034782312,-452621.86258453655,-499086.48395304003,-578963.92586462421,-621748.61144622753,-706109.23871613038,-770030.27886299312,-780341.49206613121,-898287.17112664797,-931771.00307865837,-1027462.6570910627,-1057184.0248150127,-1157459.4067822592,-1222840.8691719838,-1246871.5013170531,-1354079.7820908821,-1374287.8490526245,-1486153.077461821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BY273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EK273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-GW273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-JI273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-LU273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-OG273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-QS273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Issued",null,null,null,null,null,"Euro",null,{"$f":"L280","v":135521877.34945956},{"$f":"M280","v":132524871.33422257},251173.6487736025,283118.99041244586,324257.33862614009,353636.53493938403,397805.67533521657,434770.29141094896,460269.1103406871,509021.24037485133,531912.92868502846,583744.25732137356,621310.51013095782,621520.58542675769,696686.79982020706,712989.09589911602,772602.94497977966,786239.64136836317,849001.74500092433,887426.28470724914,897031.2555890074,964555.10128844029,971451.8926497309,1042174.2825767956,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity Raised",null,null,null,null,null,"Euro",null,{"$f":"L281","v":59082601.884599954},{"$f":"M281","v":57776016.433548376},109502.56139181409,123429.56667708175,141364.38795639627,154172.64735638176,173428.78362479201,189544.00972801342,200660.56593884889,221914.71874553786,231894.66097589058,254491.23220751877,270868.7500109477,270960.33518752805,303730.0665920669,310837.27384061588,336826.7404929942,342771.84337605315,370133.83433195401,386885.53395764437,391072.95138292667,420510.88842455565,423517.6382294565,454350.02404133196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment",null,null,null,null,null,null,null,{"$f":"-L340","v":0},{"$f":"-M340","v":0},19819570.107726533,-2454092.6650956906,-3076917.8200142458,-3695817.8470505811,-4555093.1599268466,-5191942.2821335159,-6032074.1027084887,-6671775.749148801,-7769574.3466949575,-8722125.7028083615,-9761644.136285454,-10912946.082250489,-12340936.283106701,-12124746.575563896,-13306634.184441401,-14748625.290576791,-16579376.15335444,-18306951.789261378,-20281093.14957013,-22392130.832003199,-24744265.355036322,-26749904.229219925,-29407836.762447894,-21992514.448366284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BY340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EK340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-GW340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-JI340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-LU340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-OG340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-QS340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Financing",null,null,null,null,null,"Euro",null,{"$f":"SUM(L423:L428)","v":194604479.23405951},{"$f":"SUM(M423:M428)","v":190300887.76777095},2235606.518592041,-30838921.805465143,-31442256.649391748,-32075725.367366534,-32817801.718890488,-33255040.021371458,-33935436.382997982,-34293383.814605832,-35132413.051348567,-35692961.886280999,-36308809.260125414,-37100146.493886709,-37935984.087168001,-38599893.822440289,-38954056.477446437,-39673978.222923607,-40605424.958791599,-41294225.167506658,-42189777.030959547,-43020346.385013618,-43986613.872575879,-44162139.420844078,-46642967.190078311,-47646956.721946709,-48843889.768809274,-49572476.739067622,-50637918.462202638,-51724669.019800372,-55201883.798832133,-56145425.824415624,-58816687.672084793,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY423:BY428)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15728.26161615958,61208.205966303649,79336.875642062223,64339.270632989472,82820.766830171167,84589.05235825188,69313.853947509197,88119.016171316151,72834.102623810235,91680.416280937148,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,110559.01540706184,128316.36018568109,149269.75604134961,131988.52515580959,153329.52434502577,155391.94553286571,137800.76356873143,{"$f":"SUM(EK423:EK428)","v":159505.3503238461},141893.5668186649,163655.29272200336,165763.72934719984,107981.77917292225,170122.65157317644,152169.25930627831,174131.12165088707,156047.66352154256,178409.89017662226,180584.067780627,162178.62387146172,184919.34704955324,166488.97863297217,189293.10201833915,191515.75436918857,131016.50230370573,196099.73225506372,177311.09732320043,200332.21870029345,181406.88685739954,204841.65357636265,207133.54949349252,187873.6479601707,211702.52209518733,192413.07984706253,216312.01108662377,0,0,0,0,0,0,191230.7557817981,236369.72693608963,216169.62005439843,241178.58499207569,220944.18633162871,246030.05407161749,248496.65198875824,182026.99419454939,253560.0110982983,232931.87955826783,258270.98494536168,237492.01977038529,263272.75521026016,265816.06904148188,244675.87955985818,270883.83817363443,249704.11224703398,275996.47790132486,0,0,0,0,0,0,0,72566.023551760707,276489.59395083197,303993.1038864099,281740.74559128692,309334.96577156353,312052.33442294411,{"$f":"SUM(GW423:GW428)","v":238954.82495146652},317606.5292794999,294924.03092821676,322808.54857053858,299960.69847145153,328315.71315229457,331117.4642972303,307880.93770908134,336697.26370168105,313410.99490171054,342326.40399243031,0,0,0,0,265906.81282033457,333952.10806143173,363708.08580274461,366657.79112411552,342294.46529844246,372530.92753672344,348111.77335898532,378455.96338165289,381471.18615132669,301192.66112572001,387609.02350079193,362716.72751835134,393396.47749505867,368321.63664657029,399504.65007774741,402613.37046350382,377118.11825666763,408802.06164120865,383244.31516159856,415045.4033746465,418223.13518569409,334157.72487363848,424679.46870315995,398625.17362885398,430786.78157133795,404540.57279844413,437222.99257709394,440499.1965894142,413815.45071184135,447020.22773767903,420266.89492631052,453598.80616950343,456947.70092139661,368904.80421415338,463739.25162842177,436464.75798139488,470183.61285583809,442707.34696513857,476965.30869474716,480417.91388679773,452486.18170091102,487288.95973961242,459280.09716894233,494220.60290988698,0,0,0,390306.63309419056,513214.52580737008,{"$f":"SUM(JI423:JI428)","v":484394.18173634377},520353.16585803102,523988.19112331589,494693.89574864571,531220.86254463764,501841.61330459383,538517.28219101566,0,0,0,0,0,357453.02473912959,566916.88003336487,570717.83716083399,539940.34956216149,578278.50730843644,547409.23052881041,585905.78624796926,589790.94739134517,488176.22643653199,597627.78933370695,566160.4362185942,605126.53282992961,573426.56994281057,612988.96575543866,616994.21255463571,584782.69626421796,624960.17277604819,592647.91381290776,632996.27126495389,637090.20684365649,530670.55618778826,645334.91824350972,612394.73509024724,653245.43224853161,620060.65318037174,661529.17352614203,665749.57878165762,632031.83447781461,674142.36950233974,640314.37360638543,682609.01474057941,0,0,343711.74128612364,662576.35020164435,705607.52708938764,670805.84007678041,714327.65774935007,718771.10577533557,683414.32670630491,727606.00699127989,692129.08832303248,736518.61161783524,741060.36308337934,624126.19266249565,750178.22301668534,714009.51149363152,758972.05500097014,722533.07345628995,768159.06790360808,772840.97133598081,735823.41184724413,{"$f":"SUM(LU423:LU428)","v":782148.87327086832},745000.47076223686,791538.59516238119,796324.03423496429,671231.22462273063,799886.24021261558,759241.13374354562,803460.22245254251,762680.74771925237,807046.01988577715,808843.36150101188,767861.50102502923,812446.95500154269,771329.61298952694,816062.46158696094,817874.69458871998,690280.02878424071,821508.14468592359,780050.13608747197,825153.60657064896,783558.5423426932,828811.1199525483,830644.40840008808,788842.91071458533,834320.07377062936,792380.38491837308,838007.89048775577,0,0,0,0,0,0,268839.35217643238,852881.47623714525,810243.94859793282,856630.65491509752,813852.17228579614,860392.22796656669,862277.67518159619,729528.18487861659,866057.9166627276,822925.00451689831,869850.65520759602,826575.15038483043,873655.93213012372,875563.28543094406,832073.00723894744,879387.4476824553,835753.39540056791,883224.25219495397,885147.40835428413,749742.92824524466,889003.25466503773,845007.6842762921,892871.84798080358,848730.83306158253,896753.23044178169,898698.73080861848,854338.64705278177,902599.37630516,858092.64297763444,906512.91690790851,0,{"$f":"SUM(OG423:OG428)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QS423:QS428)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Assets"]
[]
[null,null,null,"Less: Accoumulated Depreciation",null,null,null,null,null,null,null,{"$f":"K443-L399","v":0},{"$f":"L443-M399","v":0},-12842201.440399861,-25697954.499369375,-38569228.282558307,-51457429.03849043,-64364670.943054557,-77292723.324323311,-90242806.69480139,-103217254.59725015,-116217162.7526876,-129245012.09110935,-142302600.73820248,-155389938.7493161,-168510623.98931012,-181665436.77496213,-194857230.55012989,-208086658.04145581,-221356723.38542616,-234669265.79001868,-248024745.00151026,-261426393.07932562,-274874540.14150363,-288372571.34723556,-301870602.55296749,-315368633.75869942,-328866664.96443135,-342364696.17016327,-355862727.3758952,-369360758.58162713,-382858789.78735906,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,{"$f":"BX443-BY399","v":-396356820.99309099},-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,{"$f":"EJ443-EK399","v":-396356820.99309099},-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,{"$f":"GV443-GW399","v":-396356820.99309099},-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,{"$f":"JH443-JI399","v":-396356820.99309099},-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,{"$f":"LT443-LU399","v":-396356820.99309099},-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,{"$f":"OF443-OG399","v":-396356820.99309099},-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,{"$f":"QR443-QS399","v":-396356820.99309099},-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099,-396356820.99309099]
[]
[null,null,null,"Debt Balance",null,null,null,null,null,"Euro",null,{"$f":"L246","v":135521877.34945956},{"$f":"M246","v":268046748.68368214},288117492.44018227,285946518.76549906,283193858.28411096,279851676.97199976,275694389.48740816,270937217.49668556,265365412.50431779,259202657.99554384,251964996.57753393,243826615.13204697,234686281.50589249,224394856.00906876,212750606.52578226,201338849.04611745,188804817.80665585,174842432.15744743,159112057.74909392,141692532.2445398,122308470.35055867,100880894.6198439,77108081.157457307,51400351.210814178,21992514.448366284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Closing Balance",null,null,null,null,null,"Euro",null,{"$f":"L452+L453+L454+L455","v":59082601.884599954},{"$f":"M452+M453+M454+M455","v":116858618.31814833},118852214.04646033,110845582.74750569,103274985.8549546,96217799.948135063,85874311.26605916,80102300.221580163,69439870.982306913,65037546.636588432,60964880.811709955,53837895.763986565,51359038.979395464,49778993.564771175,49017946.98952511,41563166.548977621,37623487.239856265,39131342.992048196,41727980.360956296,45676078.0388778,51025453.552218266,53350541.294510789,53199488.984198853,63737020.301934734,75758108.157302618,79699674.165208817,55530475.18115893,36587620.947706543,17394387.909317434,-13367380.33684133,-35445223.075204201,-63294132.032137603,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,{"$f":"BY452+BY453+BY454+BY455","v":-122110819.7042224},-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122095091.44260624,-122033883.23663993,-121954546.36099787,-121890207.09036489,-121807386.32353471,-121722797.27117646,-121653483.41722895,-121565364.40105763,-121492530.29843383,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121290290.86674583,-121161974.50656015,-121012704.7505188,-120880716.22536299,-120727386.70101796,-120571994.7554851,-120434193.99191637,{"$f":"EK452+EK453+EK454+EK455","v":-120274688.64159253},-120132795.07477386,-119969139.78205186,-119803376.05270466,-119695394.27353173,-119525271.62195855,-119373102.36265227,-119198971.24100138,-119042923.57747984,-118864513.68730322,-118683929.61952259,-118521750.99565113,-118336831.64860158,-118170342.66996861,-117981049.56795026,-117789533.81358108,-117658517.31127737,-117462417.57902232,-117285106.48169912,-117084774.26299883,-116903367.37614143,-116698525.72256507,-116491392.17307158,-116303518.52511141,-116091816.00301622,-115899402.92316915,-115683090.91208252,-115683090.91208252,-115683090.91208252,-115683090.91208252,-115683090.91208252,-115683090.91208252,-115683090.91208252,-115491860.15630072,-115255490.42936464,-115039320.80931024,-114798142.22431816,-114577198.03798653,-114331167.98391491,-114082671.33192615,-113900644.3377316,-113647084.3266333,-113414152.44707504,-113155881.46212968,-112918389.4423593,-112655116.68714903,-112389300.61810756,-112144624.7385477,-111873740.90037407,-111624036.78812703,-111348040.31022571,-111348040.31022571,-111348040.31022571,-111348040.31022571,-111348040.31022571,-111348040.31022571,-111348040.31022571,-111348040.31022571,-111275474.28667395,-110998984.69272311,-110694991.5888367,-110413250.84324542,-110103915.87747385,-109791863.5430509,{"$f":"GW452+GW453+GW454+GW455","v":-109552908.71809943},-109235302.18881993,-108940378.15789172,-108617569.60932118,-108317608.91084972,-107989293.19769743,-107658175.7334002,-107350294.79569112,-107013597.53198944,-106700186.53708772,-106357860.13309529,-106357860.13309529,-106357860.13309529,-106357860.13309529,-106357860.13309529,-106091953.32027496,-105758001.21221353,-105394293.12641078,-105027635.33528666,-104685340.86998822,-104312809.94245149,-103964698.16909251,-103586242.20571086,-103204771.01955953,-102903578.35843381,-102515969.33493303,-102153252.60741468,-101759856.12991962,-101391534.49327305,-100992029.8431953,-100589416.4727318,-100212298.35447513,-99803496.292833924,-99420251.977672324,-99005206.574297681,-98586983.439111993,-98252825.714238361,-97828146.245535195,-97429521.071906343,-96998734.290335,-96594193.717536554,-96156970.724959463,-95716471.528370053,-95302656.077658206,-94855635.849920526,-94435368.954994217,-93981770.148824707,-93524822.447903305,-93155917.643689156,-92692178.392060727,-92255713.634079337,-91785530.0212235,-91342822.674258366,-90865857.365563616,-90385439.451676816,-89932953.269975901,-89445664.31023629,-88986384.213067353,-88492163.61015746,-88492163.61015746,-88492163.61015746,-88492163.61015746,-88101856.977063268,-87588642.451255903,{"$f":"JI452+JI453+JI454+JI455","v":-87104248.269519553},-86583895.103661522,-86059906.912538201,-85565213.016789556,-85033992.154244915,-84532150.540940315,-83993633.258749306,-83993633.258749306,-83993633.258749306,-83993633.258749306,-83993633.258749306,-83993633.258749306,-83636180.234010175,-83069263.353976816,-82498545.516815975,-81958605.167253807,-81380326.659945369,-80832917.429416552,-80247011.643168584,-79657220.695777237,-79169044.469340712,-78571416.680007011,-78005256.243788421,-77400129.710958496,-76826703.141015679,-76213714.175260246,-75596719.962705612,-75011937.26644139,-74386977.093665347,-73794329.179852441,-73161332.908587486,-72524242.701743826,-71993572.145556033,-71348237.22731252,-70735842.492222279,-70082597.059973747,-69462536.406793371,-68801007.233267233,-68135257.654485568,-67503225.820007756,-66829083.450505413,-66188769.076899029,-65506160.06215845,-65506160.06215845,-65506160.06215845,-65162448.320872329,-64499871.970670685,-63794264.443581298,-63123458.603504516,-62409130.945755169,-61690359.839979835,-61006945.51327353,-60279339.506282248,-59587210.417959213,-58850691.80634138,-58109631.443258002,-57485505.25059551,-56735327.027578823,-56021317.516085193,-55262345.461084224,-54539812.387627937,-53771653.319724329,-52998812.348388352,-52262988.93654111,{"$f":"LU452+LU453+LU454+LU455","v":-51480840.063270241},-50735839.592508003,-49944300.997345619,-49147976.963110656,-48476745.738487922,-47676859.49827531,-46917618.364531763,-46114158.142079219,-45351477.394359969,-44544431.37447419,-43735588.012973182,-42967726.511948153,-42155279.556946613,-41383949.943957083,-40567887.482370123,-39750012.787781402,-39059732.758997165,-38238224.614311241,-37458174.478223771,-36633020.871653125,-35849462.329310432,-35020651.209357888,-34190006.800957799,-33401163.890243214,-32566843.816472583,-31774463.431554209,-30936455.541066453,-30936455.541066453,-30936455.541066453,-30936455.541066453,-30936455.541066453,-30936455.541066453,-30936455.541066453,-30667616.188890021,-29814734.712652877,-29004490.764054943,-28147860.109139845,-27334007.93685405,-26473615.708887484,-25611338.033705886,-24881809.848827269,-24015751.932164542,-23192826.927647643,-22322976.272440046,-21496401.122055214,-20622745.189925089,-19747181.904494144,-18915108.897255197,-18035721.449572742,-17199968.054172173,-16316743.801977219,-15431596.393622935,-14681853.46537769,-13792850.210712653,-12947842.526436361,-12054970.678455558,-11206239.845393974,-10309486.614952192,-9410787.8841435723,-8556449.2370907906,-7653849.8607856305,-6795757.2178079961,-5889244.3009000877,-5889244.3009000877,{"$f":"OG452+OG453+OG454+OG455","v":-5889244.3009000877},-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,{"$f":"QS452+QS453+QS454+QS455","v":-5889244.3009000877},-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877]
[null,null,null,"Liabilities and Equity",null,null,null,null,null,"Euro",null,{"$f":"L456+L449+L448","v":194604479.23405951},{"$f":"M456+M449+M448","v":384905367.00183046},413861537.93664259,403821769.59200478,393639105.57964557,383383143.58952641,369028640.75624675,358648656.52110076,342566605.06551647,332156752.64260185,321004756.35992283,305900887.44612604,294446424.56638235,282742975.73655617,270509062.20127797,251817334.45478505,235521930.28339592,223249272.8911171,210301045.8065041,197018838.13380057,183177156.31016755,164271532.96989313,140548469.1383054,125583088.48933113,108405253.92178275,90567398.107644945,66615553.602443784,47894400.93741709,28927303.498822194,-1603806.4355464745,-23446377.695883449,-51055309.745230436,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,{"$f":"BY456+BY449+BY448","v":-122110819.7042224},-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122110819.7042224,-122095091.44260624,-122033883.23663993,-121954546.36099787,-121890207.09036489,-121807386.32353471,-121722797.27117646,-121653483.41722895,-121565364.40105763,-121492530.29843383,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121400849.88215289,-121290290.86674583,-121161974.50656015,-121012704.7505188,-120880716.22536299,-120727386.70101796,-120571994.7554851,-120434193.99191637,{"$f":"EK456+EK449+EK448","v":-120274688.64159253},-120132795.07477386,-119969139.78205186,-119803376.05270466,-119695394.27353173,-119525271.62195855,-119373102.36265227,-119198971.24100138,-119042923.57747984,-118864513.68730322,-118683929.61952259,-118521750.99565113,-118336831.64860158,-118170342.66996861,-117981049.56795026,-117789533.81358108,-117658517.31127737,-117462417.57902232,-117285106.48169912,-117084774.26299883,-116903367.37614143,-116698525.72256507,-116491392.17307158,-116303518.52511141,-116091816.00301622,-115899402.92316915,-115683090.91208252,-115683090.91208252,-115683090.91208252,-115683090.91208252,-115683090.91208252,-115683090.91208252,-115683090.91208252,-115491860.15630072,-115255490.42936464,-115039320.80931024,-114798142.22431816,-114577198.03798653,-114331167.98391491,-114082671.33192615,-113900644.3377316,-113647084.3266333,-113414152.44707504,-113155881.46212968,-112918389.4423593,-112655116.68714903,-112389300.61810756,-112144624.7385477,-111873740.90037407,-111624036.78812703,-111348040.31022571,-111348040.31022571,-111348040.31022571,-111348040.31022571,-111348040.31022571,-111348040.31022571,-111348040.31022571,-111348040.31022571,-111275474.28667395,-110998984.69272311,-110694991.5888367,-110413250.84324542,-110103915.87747385,-109791863.5430509,{"$f":"GW456+GW449+GW448","v":-109552908.71809943},-109235302.18881993,-108940378.15789172,-108617569.60932118,-108317608.91084972,-107989293.19769743,-107658175.7334002,-107350294.79569112,-107013597.53198944,-106700186.53708772,-106357860.13309529,-106357860.13309529,-106357860.13309529,-106357860.13309529,-106357860.13309529,-106091953.32027496,-105758001.21221353,-105394293.12641078,-105027635.33528666,-104685340.86998822,-104312809.94245149,-103964698.16909251,-103586242.20571086,-103204771.01955953,-102903578.35843381,-102515969.33493303,-102153252.60741468,-101759856.12991962,-101391534.49327305,-100992029.8431953,-100589416.4727318,-100212298.35447513,-99803496.292833924,-99420251.977672324,-99005206.574297681,-98586983.439111993,-98252825.714238361,-97828146.245535195,-97429521.071906343,-96998734.290335,-96594193.717536554,-96156970.724959463,-95716471.528370053,-95302656.077658206,-94855635.849920526,-94435368.954994217,-93981770.148824707,-93524822.447903305,-93155917.643689156,-92692178.392060727,-92255713.634079337,-91785530.0212235,-91342822.674258366,-90865857.365563616,-90385439.451676816,-89932953.269975901,-89445664.31023629,-88986384.213067353,-88492163.61015746,-88492163.61015746,-88492163.61015746,-88492163.61015746,-88101856.977063268,-87588642.451255903,{"$f":"JI456+JI449+JI448","v":-87104248.269519553},-86583895.103661522,-86059906.912538201,-85565213.016789556,-85033992.154244915,-84532150.540940315,-83993633.258749306,-83993633.258749306,-83993633.258749306,-83993633.258749306,-83993633.258749306,-83993633.258749306,-83636180.234010175,-83069263.353976816,-82498545.516815975,-81958605.167253807,-81380326.659945369,-80832917.429416552,-80247011.643168584,-79657220.695777237,-79169044.469340712,-78571416.680007011,-78005256.243788421,-77400129.710958496,-76826703.141015679,-76213714.175260246,-75596719.962705612,-75011937.26644139,-74386977.093665347,-73794329.179852441,-73161332.908587486,-72524242.701743826,-71993572.145556033,-71348237.22731252,-70735842.492222279,-70082597.059973747,-69462536.406793371,-68801007.233267233,-68135257.654485568,-67503225.820007756,-66829083.450505413,-66188769.076899029,-65506160.06215845,-65506160.06215845,-65506160.06215845,-65162448.320872329,-64499871.970670685,-63794264.443581298,-63123458.603504516,-62409130.945755169,-61690359.839979835,-61006945.51327353,-60279339.506282248,-59587210.417959213,-58850691.80634138,-58109631.443258002,-57485505.25059551,-56735327.027578823,-56021317.516085193,-55262345.461084224,-54539812.387627937,-53771653.319724329,-52998812.348388352,-52262988.93654111,{"$f":"LU456+LU449+LU448","v":-51480840.063270241},-50735839.592508003,-49944300.997345619,-49147976.963110656,-48476745.738487922,-47676859.49827531,-46917618.364531763,-46114158.142079219,-45351477.394359969,-44544431.37447419,-43735588.012973182,-42967726.511948153,-42155279.556946613,-41383949.943957083,-40567887.482370123,-39750012.787781402,-39059732.758997165,-38238224.614311241,-37458174.478223771,-36633020.871653125,-35849462.329310432,-35020651.209357888,-34190006.800957799,-33401163.890243214,-32566843.816472583,-31774463.431554209,-30936455.541066453,-30936455.541066453,-30936455.541066453,-30936455.541066453,-30936455.541066453,-30936455.541066453,-30936455.541066453,-30667616.188890021,-29814734.712652877,-29004490.764054943,-28147860.109139845,-27334007.93685405,-26473615.708887484,-25611338.033705886,-24881809.848827269,-24015751.932164542,-23192826.927647643,-22322976.272440046,-21496401.122055214,-20622745.189925089,-19747181.904494144,-18915108.897255197,-18035721.449572742,-17199968.054172173,-16316743.801977219,-15431596.393622935,-14681853.46537769,-13792850.210712653,-12947842.526436361,-12054970.678455558,-11206239.845393974,-10309486.614952192,-9410787.8841435723,-8556449.2370907906,-7653849.8607856305,-6795757.2178079961,-5889244.3009000877,-5889244.3009000877,{"$f":"OG456+OG449+OG448","v":-5889244.3009000877},-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,{"$f":"QS456+QS449+QS448","v":-5889244.3009000877},-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877,-5889244.3009000877]
[null,null,null,"Test",null,null,null,null,null,{"$f":"AND(L461:SQ461)","v":false},null,{"$f":"ROUND(L460,0)=0","v":true},{"$f":"ROUND(M460,0)=0","v":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,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"ROUND(BY460,0)=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"ROUND(EK460,0)=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,{"$f":"ROUND(GW460,0)=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"ROUND(JI460,0)=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,{"$f":"ROUND(LU460,0)=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"ROUND(OG460,0)=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,{"$f":"ROUND(QS460,0)=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[" ","Graphs"]
[null,null,"Title",null,null,"Min DSCR",{"$f":"G214","v":1.4},"Max Debt to Cap",{"$f":"G229","v":0.85},"\nConstraint",{"$f":"G233","v":"DSCR and Cash Flow"},null,"Debt to Capial Applied",null,{"$f":"G234","v":0.69639649551160299},"\nProject IRR",{"$f":"G1","v":8.0559399724006692E-2},"Equity IRR",{"$f":"G354","v":9.0669479966163646E-2}]
[]
[null,null,null,null,null,"Debt Size",{"$f":"G232","v":281999448.8393392},{"$f":"F1125&\" \"&TEXT(G1125,\"###,###\")","v":"Debt Size 281,999,449"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L9,L4,NA())","v":{"$error":"#N/A"}},{"$f":"IF(M9,M4,NA())","v":{"$error":"#N/A"}},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BY9,BY4,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(EK9,EK4,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(GW9,GW4,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(JI9,JI4,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(LU9,LU4,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(OG9,OG4,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(QS9,QS4,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"CFADS",null,null,null,null,null,null,null,{"$f":"L356","v":0},{"$f":"M356","v":0},-1874930.308426626,31245470.362554669,31907878.375974283,32583534.549662299,33389036.177850496,33879354.322510421,34596366.05927752,35024319.773726225,35896220.641009487,36531197.375809893,37200988.520267323,37992627.414500996,38936400.953580275,39623720.192180023,40063486.162919216,40802989.707668021,41824560.538124472,42568536.986171551,43477881.237931475,44405412.374726616,45381583.403455064,45658663.727462202,46642967.190078311,47646956.721946709,48843889.768809274,49572476.739067622,50637918.462202638,51724669.019800372,55201883.798832133,56145425.824415624,58816687.672084793,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-15728.26161615958,-61208.205966303649,-79336.875642062223,-64339.270632989472,-82820.766830171167,-84589.05235825188,-69313.853947509197,-88119.016171316151,-72834.102623810235,-91680.416280937148,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-110559.01540706184,-128316.36018568109,-149269.75604134961,-131988.52515580959,-153329.52434502577,-155391.94553286571,-137800.76356873143,{"$f":"EK356","v":-159505.3503238461},-141893.5668186649,-163655.29272200336,-165763.72934719984,-107981.77917292225,-170122.65157317644,-152169.25930627831,-174131.12165088707,-156047.66352154256,-178409.89017662226,-180584.067780627,-162178.62387146172,-184919.34704955324,-166488.97863297217,-189293.10201833915,-191515.75436918857,-131016.50230370573,-196099.73225506372,-177311.09732320043,-200332.21870029345,-181406.88685739954,-204841.65357636265,-207133.54949349252,-187873.6479601707,-211702.52209518733,-192413.07984706253,-216312.01108662377,0,0,0,0,0,0,-191230.7557817981,-236369.72693608963,-216169.62005439843,-241178.58499207569,-220944.18633162871,-246030.05407161749,-248496.65198875824,-182026.99419454939,-253560.0110982983,-232931.87955826783,-258270.98494536168,-237492.01977038529,-263272.75521026016,-265816.06904148188,-244675.87955985818,-270883.83817363443,-249704.11224703398,-275996.47790132486,0,0,0,0,0,0,0,-72566.023551760707,-276489.59395083197,-303993.1038864099,-281740.74559128692,-309334.96577156353,-312052.33442294411,{"$f":"GW356","v":-238954.82495146652},-317606.5292794999,-294924.03092821676,-322808.54857053858,-299960.69847145153,-328315.71315229457,-331117.4642972303,-307880.93770908134,-336697.26370168105,-313410.99490171054,-342326.40399243031,0,0,0,0,-265906.81282033457,-333952.10806143173,-363708.08580274461,-366657.79112411552,-342294.46529844246,-372530.92753672344,-348111.77335898532,-378455.96338165289,-381471.18615132669,-301192.66112572001,-387609.02350079193,-362716.72751835134,-393396.47749505867,-368321.63664657029,-399504.65007774741,-402613.37046350382,-377118.11825666763,-408802.06164120865,-383244.31516159856,-415045.4033746465,-418223.13518569409,-334157.72487363848,-424679.46870315995,-398625.17362885398,-430786.78157133795,-404540.57279844413,-437222.99257709394,-440499.1965894142,-413815.45071184135,-447020.22773767903,-420266.89492631052,-453598.80616950343,-456947.70092139661,-368904.80421415338,-463739.25162842177,-436464.75798139488,-470183.61285583809,-442707.34696513857,-476965.30869474716,-480417.91388679773,-452486.18170091102,-487288.95973961242,-459280.09716894233,-494220.60290988698,0,0,0,-390306.63309419056,-513214.52580737008,{"$f":"JI356","v":-484394.18173634377},-520353.16585803102,-523988.19112331589,-494693.89574864571,-531220.86254463764,-501841.61330459383,-538517.28219101566,0,0,0,0,0,-357453.02473912959,-566916.88003336487,-570717.83716083399,-539940.34956216149,-578278.50730843644,-547409.23052881041,-585905.78624796926,-589790.94739134517,-488176.22643653199,-597627.78933370695,-566160.4362185942,-605126.53282992961,-573426.56994281057,-612988.96575543866,-616994.21255463571,-584782.69626421796,-624960.17277604819,-592647.91381290776,-632996.27126495389,-637090.20684365649,-530670.55618778826,-645334.91824350972,-612394.73509024724,-653245.43224853161,-620060.65318037174,-661529.17352614203,-665749.57878165762,-632031.83447781461,-674142.36950233974,-640314.37360638543,-682609.01474057941,0,0,-343711.74128612364,-662576.35020164435,-705607.52708938764,-670805.84007678041,-714327.65774935007,-718771.10577533557,-683414.32670630491,-727606.00699127989,-692129.08832303248,-736518.61161783524,-741060.36308337934,-624126.19266249565,-750178.22301668534,-714009.51149363152,-758972.05500097014,-722533.07345628995,-768159.06790360808,-772840.97133598081,-735823.41184724413,{"$f":"LU356","v":-782148.87327086832},-745000.47076223686,-791538.59516238119,-796324.03423496429,-671231.22462273063,-799886.24021261558,-759241.13374354562,-803460.22245254251,-762680.74771925237,-807046.01988577715,-808843.36150101188,-767861.50102502923,-812446.95500154269,-771329.61298952694,-816062.46158696094,-817874.69458871998,-690280.02878424071,-821508.14468592359,-780050.13608747197,-825153.60657064896,-783558.5423426932,-828811.1199525483,-830644.40840008808,-788842.91071458533,-834320.07377062936,-792380.38491837308,-838007.89048775577,0,0,0,0,0,0,-268839.35217643238,-852881.47623714525,-810243.94859793282,-856630.65491509752,-813852.17228579614,-860392.22796656669,-862277.67518159619,-729528.18487861659,-866057.9166627276,-822925.00451689831,-869850.65520759602,-826575.15038483043,-873655.93213012372,-875563.28543094406,-832073.00723894744,-879387.4476824553,-835753.39540056791,-883224.25219495397,-885147.40835428413,-749742.92824524466,-889003.25466503773,-845007.6842762921,-892871.84798080358,-848730.83306158253,-896753.23044178169,-898698.73080861848,-854338.64705278177,-902599.37630516,-858092.64297763444,-906512.91690790851,0,{"$f":"OG356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service",null,null,null,null,null,null,null,{"$f":"L357","v":0},{"$f":"M357","v":0},-1339235.9345904477,22318193.116110481,22791341.697124489,23273953.249758787,23849311.555607498,24199538.801793158,24711690.042341087,25017371.266947307,25640157.600721065,26093712.411292784,26572134.657333802,27137591.010357857,27811714.966843054,28302657.280128591,28616775.830656584,29144992.648334302,29874686.098660339,30406097.847265396,31055629.455665343,31718151.696233299,32415416.716753621,32613331.233901575,33316405.135770224,23669443.675054215,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QS357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"MRA","index":6,"n_rows":77,"n_cols":371,"rows_kept":77,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*"]
[null,null,null,null,"Input Unit","Constant","Constant","Sum","Output Unit","SUM"]
[null,null,null,"Start Period",null,null,null,null,null,null,null,{"$f":"K4+1","v":"2019-01-01"},{"$f":"L4+1","v":"2020-01-01"},"2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01","2051-01-01","2052-01-01","2053-01-01","2054-01-01","2055-01-01","2056-01-01","2057-01-01","2058-01-01","2059-01-01","2060-01-01","2061-01-01","2062-01-01","2063-01-01","2064-01-01","2065-01-01","2066-01-01","2067-01-01","2068-01-01","2069-01-01","2070-01-01","2071-01-01","2072-01-01","2073-01-01","2074-01-01","2075-01-01","2076-01-01","2077-01-01","2078-01-01","2079-01-01","2080-01-01","2081-01-01","2082-01-01","2083-01-01",{"$f":"BX4+1","v":"2084-01-01"},"2085-01-01","2086-01-01","2087-01-01","2088-01-01","2089-01-01","2090-01-01","2091-01-01","2092-01-01","2093-01-01","2094-01-01","2095-01-01","2096-01-01","2097-01-01","2098-01-01","2099-01-01","2100-01-01","2101-01-01","2102-01-01","2103-01-01","2104-01-01","2105-01-01","2106-01-01","2107-01-01","2108-01-01","2109-01-01","2110-01-01","2111-01-01","2112-01-01","2113-01-01","2114-01-01","2115-01-01","2116-01-01","2117-01-01","2118-01-01","2119-01-01","2120-01-01","2121-01-01","2122-01-01","2123-01-01","2124-01-01","2125-01-01","2126-01-01","2127-01-01","2128-01-01","2129-01-01","2130-01-01","2131-01-01","2132-01-01","2133-01-01","2134-01-01","2135-01-01","2136-01-01","2137-01-01","2138-01-01","2139-01-01","2140-01-01","2141-01-01","2142-01-01","2143-01-01","2144-01-01","2145-01-01","2146-01-01","2147-01-01",{"$f":"EJ4+1","v":"2148-01-01"},"2149-01-01","2150-01-01","2151-01-01","2152-01-01","2153-01-01","2154-01-01","2155-01-01","2156-01-01","2157-01-01","2158-01-01","2159-01-01","2160-01-01","2161-01-01","2162-01-01","2163-01-01","2164-01-01","2165-01-01","2166-01-01","2167-01-01","2168-01-01","2169-01-01","2170-01-01","2171-01-01","2172-01-01","2173-01-01","2174-01-01","2175-01-01","2176-01-01","2177-01-01","2178-01-01","2179-01-01","2180-01-01","2181-01-01","2182-01-01","2183-01-01","2184-01-01","2185-01-01","2186-01-01","2187-01-01","2188-01-01","2189-01-01","2190-01-01","2191-01-01","2192-01-01","2193-01-01","2194-01-01","2195-01-01","2196-01-01","2197-01-01","2198-01-01","2199-01-01","2200-01-01","2201-01-01","2202-01-01","2203-01-01","2204-01-01","2205-01-01","2206-01-01","2207-01-01","2208-01-01","2209-01-01","2210-01-01","2211-01-01",{"$f":"GV4+1","v":"2212-01-01"},"2213-01-01","2214-01-01","2215-01-01","2216-01-01","2217-01-01","2218-01-01","2219-01-01","2220-01-01","2221-01-01","2222-01-01","2223-01-01","2224-01-01","2225-01-01","2226-01-01","2227-01-01","2228-01-01","2229-01-01","2230-01-01","2231-01-01","2232-01-01","2233-01-01","2234-01-01","2235-01-01","2236-01-01","2237-01-01","2238-01-01","2239-01-01","2240-01-01","2241-01-01","2242-01-01","2243-01-01","2244-01-01","2245-01-01","2246-01-01","2247-01-01","2248-01-01","2249-01-01","2250-01-01","2251-01-01","2252-01-01","2253-01-01","2254-01-01","2255-01-01","2256-01-01","2257-01-01","2258-01-01","2259-01-01","2260-01-01","2261-01-01","2262-01-01","2263-01-01","2264-01-01","2265-01-01","2266-01-01","2267-01-01","2268-01-01","2269-01-01","2270-01-01","2271-01-01","2272-01-01","2273-01-01","2274-01-01","2275-01-01",{"$f":"JH4+1","v":"2276-01-01"},"2277-01-01","2278-01-01","2279-01-01","2280-01-01","2281-01-01","2282-01-01","2283-01-01","2284-01-01","2285-01-01","2286-01-01","2287-01-01","2288-01-01","2289-01-01","2290-01-01","2291-01-01","2292-01-01","2293-01-01","2294-01-01","2295-01-01","2296-01-01","2297-01-01","2298-01-01","2299-01-01","2300-01-01","2301-01-01","2302-01-01","2303-01-01","2304-01-01","2305-01-01","2306-01-01","2307-01-01","2308-01-01","2309-01-01","2310-01-01","2311-01-01","2312-01-01","2313-01-01","2314-01-01","2315-01-01","2316-01-01","2317-01-01","2318-01-01","2319-01-01","2320-01-01","2321-01-01","2322-01-01","2323-01-01","2324-01-01","2325-01-01","2326-01-01","2327-01-01","2328-01-01","2329-01-01","2330-01-01","2331-01-01","2332-01-01","2333-01-01","2334-01-01","2335-01-01","2336-01-01","2337-01-01","2338-01-01","2339-01-01",{"$f":"LT4+1","v":"2340-01-01"},"2341-01-01","2342-01-01","2343-01-01","2344-01-01","2345-01-01","2346-01-01","2347-01-01","2348-01-01","2349-01-01","2350-01-01","2351-01-01","2352-01-01","2353-01-01","2354-01-01","2355-01-01","2356-01-01","2357-01-01","2358-01-01","2359-01-01","2360-01-01","2361-01-01","2362-01-01","2363-01-01","2364-01-01","2365-01-01","2366-01-01","2367-01-01","2368-01-01","2369-01-01","2370-01-01","2371-01-01","2372-01-01","2373-01-01","2374-01-01","2375-01-01","2376-01-01","2377-01-01","2378-01-01"]
[null,null,null,"End Period",null,null,null,null,null,null,{"$f":"InputC!$G$11-1","v":"2018-12-31"},{"$f":"EOMONTH(L3,L9-1)","v":"2019-12-31"},{"$f":"EOMONTH(M3,M9-1)","v":"2020-12-31"},"2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31","2062-12-31","2063-12-31","2064-12-31","2065-12-31","2066-12-31","2067-12-31","2068-12-31","2069-12-31","2070-12-31","2071-12-31","2072-12-31","2073-12-31","2074-12-31","2075-12-31","2076-12-31","2077-12-31","2078-12-31","2079-12-31","2080-12-31","2081-12-31","2082-12-31","2083-12-31",{"$f":"EOMONTH(BY3,BY9-1)","v":"2084-12-31"},"2085-12-31","2086-12-31","2087-12-31","2088-12-31","2089-12-31","2090-12-31","2091-12-31","2092-12-31","2093-12-31","2094-12-31","2095-12-31","2096-12-31","2097-12-31","2098-12-31","2099-12-31","2100-12-31","2101-12-31","2102-12-31","2103-12-31","2104-12-31","2105-12-31","2106-12-31","2107-12-31","2108-12-31","2109-12-31","2110-12-31","2111-12-31","2112-12-31","2113-12-31","2114-12-31","2115-12-31","2116-12-31","2117-12-31","2118-12-31","2119-12-31","2120-12-31","2121-12-31","2122-12-31","2123-12-31","2124-12-31","2125-12-31","2126-12-31","2127-12-31","2128-12-31","2129-12-31","2130-12-31","2131-12-31","2132-12-31","2133-12-31","2134-12-31","2135-12-31","2136-12-31","2137-12-31","2138-12-31","2139-12-31","2140-12-31","2141-12-31","2142-12-31","2143-12-31","2144-12-31","2145-12-31","2146-12-31","2147-12-31",{"$f":"EOMONTH(EK3,EK9-1)","v":"2148-12-31"},"2149-12-31","2150-12-31","2151-12-31","2152-12-31","2153-12-31","2154-12-31","2155-12-31","2156-12-31","2157-12-31","2158-12-31","2159-12-31","2160-12-31","2161-12-31","2162-12-31","2163-12-31","2164-12-31","2165-12-31","2166-12-31","2167-12-31","2168-12-31","2169-12-31","2170-12-31","2171-12-31","2172-12-31","2173-12-31","2174-12-31","2175-12-31","2176-12-31","2177-12-31","2178-12-31","2179-12-31","2180-12-31","2181-12-31","2182-12-31","2183-12-31","2184-12-31","2185-12-31","2186-12-31","2187-12-31","2188-12-31","2189-12-31","2190-12-31","2191-12-31","2192-12-31","2193-12-31","2194-12-31","2195-12-31","2196-12-31","2197-12-31","2198-12-31","2199-12-31","2200-12-31","2201-12-31","2202-12-31","2203-12-31","2204-12-31","2205-12-31","2206-12-31","2207-12-31","2208-12-31","2209-12-31","2210-12-31","2211-12-31",{"$f":"EOMONTH(GW3,GW9-1)","v":"2212-12-31"},"2213-12-31","2214-12-31","2215-12-31","2216-12-31","2217-12-31","2218-12-31","2219-12-31","2220-12-31","2221-12-31","2222-12-31","2223-12-31","2224-12-31","2225-12-31","2226-12-31","2227-12-31","2228-12-31","2229-12-31","2230-12-31","2231-12-31","2232-12-31","2233-12-31","2234-12-31","2235-12-31","2236-12-31","2237-12-31","2238-12-31","2239-12-31","2240-12-31","2241-12-31","2242-12-31","2243-12-31","2244-12-31","2245-12-31","2246-12-31","2247-12-31","2248-12-31","2249-12-31","2250-12-31","2251-12-31","2252-12-31","2253-12-31","2254-12-31","2255-12-31","2256-12-31","2257-12-31","2258-12-31","2259-12-31","2260-12-31","2261-12-31","2262-12-31","2263-12-31","2264-12-31","2265-12-31","2266-12-31","2267-12-31","2268-12-31","2269-12-31","2270-12-31","2271-12-31","2272-12-31","2273-12-31","2274-12-31","2275-12-31",{"$f":"EOMONTH(JI3,JI9-1)","v":"2276-12-31"},"2277-12-31","2278-12-31","2279-12-31","2280-12-31","2281-12-31","2282-12-31","2283-12-31","2284-12-31","2285-12-31","2286-12-31","2287-12-31","2288-12-31","2289-12-31","2290-12-31","2291-12-31","2292-12-31","2293-12-31","2294-12-31","2295-12-31","2296-12-31","2297-12-31","2298-12-31","2299-12-31","2300-12-31","2301-12-31","2302-12-31","2303-12-31","2304-12-31","2305-12-31","2306-12-31","2307-12-31","2308-12-31","2309-12-31","2310-12-31","2311-12-31","2312-12-31","2313-12-31","2314-12-31","2315-12-31","2316-12-31","2317-12-31","2318-12-31","2319-12-31","2320-12-31","2321-12-31","2322-12-31","2323-12-31","2324-12-31","2325-12-31","2326-12-31","2327-12-31","2328-12-31","2329-12-31","2330-12-31","2331-12-31","2332-12-31","2333-12-31","2334-12-31","2335-12-31","2336-12-31","2337-12-31","2338-12-31","2339-12-31",{"$f":"EOMONTH(LU3,LU9-1)","v":"2340-12-31"},"2341-12-31","2342-12-31","2343-12-31","2344-12-31","2345-12-31","2346-12-31","2347-12-31","2348-12-31","2349-12-31","2350-12-31","2351-12-31","2352-12-31","2353-12-31","2354-12-31","2355-12-31","2356-12-31","2357-12-31","2358-12-31","2359-12-31","2360-12-31","2361-12-31","2362-12-31","2363-12-31","2364-12-31","2365-12-31","2366-12-31","2367-12-31","2368-12-31","2369-12-31","2370-12-31","2371-12-31","2372-12-31","2373-12-31","2374-12-31","2375-12-31","2376-12-31","2377-12-31","2378-12-31"]
[null,null,null,"Year",null,null,null,null,null,null,null,{"$f":"YEAR(L4)","v":2019},{"$f":"YEAR(M4)","v":2020},{"$f":"YEAR(N4)","v":2021},{"$f":"YEAR(O4)","v":2022},{"$f":"YEAR(P4)","v":2023},{"$f":"YEAR(Q4)","v":2024},{"$f":"YEAR(R4)","v":2025},{"$f":"YEAR(S4)","v":2026},{"$f":"YEAR(T4)","v":2027},{"$f":"YEAR(U4)","v":2028},{"$f":"YEAR(V4)","v":2029},{"$f":"YEAR(W4)","v":2030},{"$f":"YEAR(X4)","v":2031},{"$f":"YEAR(Y4)","v":2032},{"$f":"YEAR(Z4)","v":2033},{"$f":"YEAR(AA4)","v":2034},{"$f":"YEAR(AB4)","v":2035},{"$f":"YEAR(AC4)","v":2036},{"$f":"YEAR(AD4)","v":2037},{"$f":"YEAR(AE4)","v":2038},{"$f":"YEAR(AF4)","v":2039},{"$f":"YEAR(AG4)","v":2040},{"$f":"YEAR(AH4)","v":2041},{"$f":"YEAR(AI4)","v":2042},{"$f":"YEAR(AJ4)","v":2043},{"$f":"YEAR(AK4)","v":2044},{"$f":"YEAR(AL4)","v":2045},{"$f":"YEAR(AM4)","v":2046},{"$f":"YEAR(AN4)","v":2047},{"$f":"YEAR(AO4)","v":2048},{"$f":"YEAR(AP4)","v":2049},{"$f":"YEAR(AQ4)","v":2050},{"$f":"YEAR(AR4)","v":2051},{"$f":"YEAR(AS4)","v":2052},{"$f":"YEAR(AT4)","v":2053},{"$f":"YEAR(AU4)","v":2054},{"$f":"YEAR(AV4)","v":2055},{"$f":"YEAR(AW4)","v":2056},{"$f":"YEAR(AX4)","v":2057},{"$f":"YEAR(AY4)","v":2058},{"$f":"YEAR(AZ4)","v":2059},{"$f":"YEAR(BA4)","v":2060},{"$f":"YEAR(BB4)","v":2061},{"$f":"YEAR(BC4)","v":2062},{"$f":"YEAR(BD4)","v":2063},{"$f":"YEAR(BE4)","v":2064},{"$f":"YEAR(BF4)","v":2065},{"$f":"YEAR(BG4)","v":2066},{"$f":"YEAR(BH4)","v":2067},{"$f":"YEAR(BI4)","v":2068},{"$f":"YEAR(BJ4)","v":2069},{"$f":"YEAR(BK4)","v":2070},{"$f":"YEAR(BL4)","v":2071},{"$f":"YEAR(BM4)","v":2072},{"$f":"YEAR(BN4)","v":2073},{"$f":"YEAR(BO4)","v":2074},{"$f":"YEAR(BP4)","v":2075},{"$f":"YEAR(BQ4)","v":2076},{"$f":"YEAR(BR4)","v":2077},{"$f":"YEAR(BS4)","v":2078},{"$f":"YEAR(BT4)","v":2079},{"$f":"YEAR(BU4)","v":2080},{"$f":"YEAR(BV4)","v":2081},{"$f":"YEAR(BW4)","v":2082},{"$f":"YEAR(BX4)","v":2083},{"$f":"YEAR(BY4)","v":2084},{"$f":"YEAR(BZ4)","v":2085},{"$f":"YEAR(CA4)","v":2086},{"$f":"YEAR(CB4)","v":2087},{"$f":"YEAR(CC4)","v":2088},{"$f":"YEAR(CD4)","v":2089},{"$f":"YEAR(CE4)","v":2090},{"$f":"YEAR(CF4)","v":2091},{"$f":"YEAR(CG4)","v":2092},{"$f":"YEAR(CH4)","v":2093},{"$f":"YEAR(CI4)","v":2094},{"$f":"YEAR(CJ4)","v":2095},{"$f":"YEAR(CK4)","v":2096},{"$f":"YEAR(CL4)","v":2097},{"$f":"YEAR(CM4)","v":2098},{"$f":"YEAR(CN4)","v":2099},{"$f":"YEAR(CO4)","v":2100},{"$f":"YEAR(CP4)","v":2101},{"$f":"YEAR(CQ4)","v":2102},{"$f":"YEAR(CR4)","v":2103},{"$f":"YEAR(CS4)","v":2104},{"$f":"YEAR(CT4)","v":2105},{"$f":"YEAR(CU4)","v":2106},{"$f":"YEAR(CV4)","v":2107},{"$f":"YEAR(CW4)","v":2108},{"$f":"YEAR(CX4)","v":2109},{"$f":"YEAR(CY4)","v":2110},{"$f":"YEAR(CZ4)","v":2111},{"$f":"YEAR(DA4)","v":2112},{"$f":"YEAR(DB4)","v":2113},{"$f":"YEAR(DC4)","v":2114},{"$f":"YEAR(DD4)","v":2115},{"$f":"YEAR(DE4)","v":2116},{"$f":"YEAR(DF4)","v":2117},{"$f":"YEAR(DG4)","v":2118},{"$f":"YEAR(DH4)","v":2119},{"$f":"YEAR(DI4)","v":2120},{"$f":"YEAR(DJ4)","v":2121},{"$f":"YEAR(DK4)","v":2122},{"$f":"YEAR(DL4)","v":2123},{"$f":"YEAR(DM4)","v":2124},{"$f":"YEAR(DN4)","v":2125},{"$f":"YEAR(DO4)","v":2126},{"$f":"YEAR(DP4)","v":2127},{"$f":"YEAR(DQ4)","v":2128},{"$f":"YEAR(DR4)","v":2129},{"$f":"YEAR(DS4)","v":2130},{"$f":"YEAR(DT4)","v":2131},{"$f":"YEAR(DU4)","v":2132},{"$f":"YEAR(DV4)","v":2133},{"$f":"YEAR(DW4)","v":2134},{"$f":"YEAR(DX4)","v":2135},{"$f":"YEAR(DY4)","v":2136},{"$f":"YEAR(DZ4)","v":2137},{"$f":"YEAR(EA4)","v":2138},{"$f":"YEAR(EB4)","v":2139},{"$f":"YEAR(EC4)","v":2140},{"$f":"YEAR(ED4)","v":2141},{"$f":"YEAR(EE4)","v":2142},{"$f":"YEAR(EF4)","v":2143},{"$f":"YEAR(EG4)","v":2144},{"$f":"YEAR(EH4)","v":2145},{"$f":"YEAR(EI4)","v":2146},{"$f":"YEAR(EJ4)","v":2147},{"$f":"YEAR(EK4)","v":2148},{"$f":"YEAR(EL4)","v":2149},{"$f":"YEAR(EM4)","v":2150},{"$f":"YEAR(EN4)","v":2151},{"$f":"YEAR(EO4)","v":2152},{"$f":"YEAR(EP4)","v":2153},{"$f":"YEAR(EQ4)","v":2154},{"$f":"YEAR(ER4)","v":2155},{"$f":"YEAR(ES4)","v":2156},{"$f":"YEAR(ET4)","v":2157},{"$f":"YEAR(EU4)","v":2158},{"$f":"YEAR(EV4)","v":2159},{"$f":"YEAR(EW4)","v":2160},{"$f":"YEAR(EX4)","v":2161},{"$f":"YEAR(EY4)","v":2162},{"$f":"YEAR(EZ4)","v":2163},{"$f":"YEAR(FA4)","v":2164},{"$f":"YEAR(FB4)","v":2165},{"$f":"YEAR(FC4)","v":2166},{"$f":"YEAR(FD4)","v":2167},{"$f":"YEAR(FE4)","v":2168},{"$f":"YEAR(FF4)","v":2169},{"$f":"YEAR(FG4)","v":2170},{"$f":"YEAR(FH4)","v":2171},{"$f":"YEAR(FI4)","v":2172},{"$f":"YEAR(FJ4)","v":2173},{"$f":"YEAR(FK4)","v":2174},{"$f":"YEAR(FL4)","v":2175},{"$f":"YEAR(FM4)","v":2176},{"$f":"YEAR(FN4)","v":2177},{"$f":"YEAR(FO4)","v":2178},{"$f":"YEAR(FP4)","v":2179},{"$f":"YEAR(FQ4)","v":2180},{"$f":"YEAR(FR4)","v":2181},{"$f":"YEAR(FS4)","v":2182},{"$f":"YEAR(FT4)","v":2183},{"$f":"YEAR(FU4)","v":2184},{"$f":"YEAR(FV4)","v":2185},{"$f":"YEAR(FW4)","v":2186},{"$f":"YEAR(FX4)","v":2187},{"$f":"YEAR(FY4)","v":2188},{"$f":"YEAR(FZ4)","v":2189},{"$f":"YEAR(GA4)","v":2190},{"$f":"YEAR(GB4)","v":2191},{"$f":"YEAR(GC4)","v":2192},{"$f":"YEAR(GD4)","v":2193},{"$f":"YEAR(GE4)","v":2194},{"$f":"YEAR(GF4)","v":2195},{"$f":"YEAR(GG4)","v":2196},{"$f":"YEAR(GH4)","v":2197},{"$f":"YEAR(GI4)","v":2198},{"$f":"YEAR(GJ4)","v":2199},{"$f":"YEAR(GK4)","v":2200},{"$f":"YEAR(GL4)","v":2201},{"$f":"YEAR(GM4)","v":2202},{"$f":"YEAR(GN4)","v":2203},{"$f":"YEAR(GO4)","v":2204},{"$f":"YEAR(GP4)","v":2205},{"$f":"YEAR(GQ4)","v":2206},{"$f":"YEAR(GR4)","v":2207},{"$f":"YEAR(GS4)","v":2208},{"$f":"YEAR(GT4)","v":2209},{"$f":"YEAR(GU4)","v":2210},{"$f":"YEAR(GV4)","v":2211},{"$f":"YEAR(GW4)","v":2212},{"$f":"YEAR(GX4)","v":2213},{"$f":"YEAR(GY4)","v":2214},{"$f":"YEAR(GZ4)","v":2215},{"$f":"YEAR(HA4)","v":2216},{"$f":"YEAR(HB4)","v":2217},{"$f":"YEAR(HC4)","v":2218},{"$f":"YEAR(HD4)","v":2219},{"$f":"YEAR(HE4)","v":2220},{"$f":"YEAR(HF4)","v":2221},{"$f":"YEAR(HG4)","v":2222},{"$f":"YEAR(HH4)","v":2223},{"$f":"YEAR(HI4)","v":2224},{"$f":"YEAR(HJ4)","v":2225},{"$f":"YEAR(HK4)","v":2226},{"$f":"YEAR(HL4)","v":2227},{"$f":"YEAR(HM4)","v":2228},{"$f":"YEAR(HN4)","v":2229},{"$f":"YEAR(HO4)","v":2230},{"$f":"YEAR(HP4)","v":2231},{"$f":"YEAR(HQ4)","v":2232},{"$f":"YEAR(HR4)","v":2233},{"$f":"YEAR(HS4)","v":2234},{"$f":"YEAR(HT4)","v":2235},{"$f":"YEAR(HU4)","v":2236},{"$f":"YEAR(HV4)","v":2237},{"$f":"YEAR(HW4)","v":2238},{"$f":"YEAR(HX4)","v":2239},{"$f":"YEAR(HY4)","v":2240},{"$f":"YEAR(HZ4)","v":2241},{"$f":"YEAR(IA4)","v":2242},{"$f":"YEAR(IB4)","v":2243},{"$f":"YEAR(IC4)","v":2244},{"$f":"YEAR(ID4)","v":2245},{"$f":"YEAR(IE4)","v":2246},{"$f":"YEAR(IF4)","v":2247},{"$f":"YEAR(IG4)","v":2248},{"$f":"YEAR(IH4)","v":2249},{"$f":"YEAR(II4)","v":2250},{"$f":"YEAR(IJ4)","v":2251},{"$f":"YEAR(IK4)","v":2252},{"$f":"YEAR(IL4)","v":2253},{"$f":"YEAR(IM4)","v":2254},{"$f":"YEAR(IN4)","v":2255},{"$f":"YEAR(IO4)","v":2256},{"$f":"YEAR(IP4)","v":2257},{"$f":"YEAR(IQ4)","v":2258},{"$f":"YEAR(IR4)","v":2259},{"$f":"YEAR(IS4)","v":2260},{"$f":"YEAR(IT4)","v":2261},{"$f":"YEAR(IU4)","v":2262},{"$f":"YEAR(IV4)","v":2263},{"$f":"YEAR(IW4)","v":2264},{"$f":"YEAR(IX4)","v":2265},{"$f":"YEAR(IY4)","v":2266},{"$f":"YEAR(IZ4)","v":2267},{"$f":"YEAR(JA4)","v":2268},{"$f":"YEAR(JB4)","v":2269},{"$f":"YEAR(JC4)","v":2270},{"$f":"YEAR(JD4)","v":2271},{"$f":"YEAR(JE4)","v":2272},{"$f":"YEAR(JF4)","v":2273},{"$f":"YEAR(JG4)","v":2274},{"$f":"YEAR(JH4)","v":2275},{"$f":"YEAR(JI4)","v":2276},{"$f":"YEAR(JJ4)","v":2277},{"$f":"YEAR(JK4)","v":2278},{"$f":"YEAR(JL4)","v":2279},{"$f":"YEAR(JM4)","v":2280},{"$f":"YEAR(JN4)","v":2281},{"$f":"YEAR(JO4)","v":2282},{"$f":"YEAR(JP4)","v":2283},{"$f":"YEAR(JQ4)","v":2284},{"$f":"YEAR(JR4)","v":2285},{"$f":"YEAR(JS4)","v":2286},{"$f":"YEAR(JT4)","v":2287},{"$f":"YEAR(JU4)","v":2288},{"$f":"YEAR(JV4)","v":2289},{"$f":"YEAR(JW4)","v":2290},{"$f":"YEAR(JX4)","v":2291},{"$f":"YEAR(JY4)","v":2292},{"$f":"YEAR(JZ4)","v":2293},{"$f":"YEAR(KA4)","v":2294},{"$f":"YEAR(KB4)","v":2295},{"$f":"YEAR(KC4)","v":2296},{"$f":"YEAR(KD4)","v":2297},{"$f":"YEAR(KE4)","v":2298},{"$f":"YEAR(KF4)","v":2299},{"$f":"YEAR(KG4)","v":2300},{"$f":"YEAR(KH4)","v":2301},{"$f":"YEAR(KI4)","v":2302},{"$f":"YEAR(KJ4)","v":2303},{"$f":"YEAR(KK4)","v":2304},{"$f":"YEAR(KL4)","v":2305},{"$f":"YEAR(KM4)","v":2306},{"$f":"YEAR(KN4)","v":2307},{"$f":"YEAR(KO4)","v":2308},{"$f":"YEAR(KP4)","v":2309},{"$f":"YEAR(KQ4)","v":2310},{"$f":"YEAR(KR4)","v":2311},{"$f":"YEAR(KS4)","v":2312},{"$f":"YEAR(KT4)","v":2313},{"$f":"YEAR(KU4)","v":2314},{"$f":"YEAR(KV4)","v":2315},{"$f":"YEAR(KW4)","v":2316},{"$f":"YEAR(KX4)","v":2317},{"$f":"YEAR(KY4)","v":2318},{"$f":"YEAR(KZ4)","v":2319},{"$f":"YEAR(LA4)","v":2320},{"$f":"YEAR(LB4)","v":2321},{"$f":"YEAR(LC4)","v":2322},{"$f":"YEAR(LD4)","v":2323},{"$f":"YEAR(LE4)","v":2324},{"$f":"YEAR(LF4)","v":2325},{"$f":"YEAR(LG4)","v":2326},{"$f":"YEAR(LH4)","v":2327},{"$f":"YEAR(LI4)","v":2328},{"$f":"YEAR(LJ4)","v":2329},{"$f":"YEAR(LK4)","v":2330},{"$f":"YEAR(LL4)","v":2331},{"$f":"YEAR(LM4)","v":2332},{"$f":"YEAR(LN4)","v":2333},{"$f":"YEAR(LO4)","v":2334},{"$f":"YEAR(LP4)","v":2335},{"$f":"YEAR(LQ4)","v":2336},{"$f":"YEAR(LR4)","v":2337},{"$f":"YEAR(LS4)","v":2338},{"$f":"YEAR(LT4)","v":2339},{"$f":"YEAR(LU4)","v":2340},{"$f":"YEAR(LV4)","v":2341},{"$f":"YEAR(LW4)","v":2342},{"$f":"YEAR(LX4)","v":2343},{"$f":"YEAR(LY4)","v":2344},{"$f":"YEAR(LZ4)","v":2345},{"$f":"YEAR(MA4)","v":2346},{"$f":"YEAR(MB4)","v":2347},{"$f":"YEAR(MC4)","v":2348},{"$f":"YEAR(MD4)","v":2349},{"$f":"YEAR(ME4)","v":2350},{"$f":"YEAR(MF4)","v":2351},{"$f":"YEAR(MG4)","v":2352},{"$f":"YEAR(MH4)","v":2353},{"$f":"YEAR(MI4)","v":2354},{"$f":"YEAR(MJ4)","v":2355},{"$f":"YEAR(MK4)","v":2356},{"$f":"YEAR(ML4)","v":2357},{"$f":"YEAR(MM4)","v":2358},{"$f":"YEAR(MN4)","v":2359},{"$f":"YEAR(MO4)","v":2360},{"$f":"YEAR(MP4)","v":2361},{"$f":"YEAR(MQ4)","v":2362},{"$f":"YEAR(MR4)","v":2363},{"$f":"YEAR(MS4)","v":2364},{"$f":"YEAR(MT4)","v":2365},{"$f":"YEAR(MU4)","v":2366},{"$f":"YEAR(MV4)","v":2367},{"$f":"YEAR(MW4)","v":2368},{"$f":"YEAR(MX4)","v":2369},{"$f":"YEAR(MY4)","v":2370},{"$f":"YEAR(MZ4)","v":2371},{"$f":"YEAR(NA4)","v":2372},{"$f":"YEAR(NB4)","v":2373},{"$f":"YEAR(NC4)","v":2374},{"$f":"YEAR(ND4)","v":2375},{"$f":"YEAR(NE4)","v":2376},{"$f":"YEAR(NF4)","v":2377},{"$f":"YEAR(NG4)","v":2378}]
[null,null,null,"Sequence","#",{"$f":"30*12","v":360},null,null,null,null,null,{"$f":"_xlfn.SEQUENCE(,F6)","v":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]
[null,null,null,"Construction Period","#months",{"$f":"InputC!G21","v":2},null,{"$f":"SUM(L7:XFD7)","v":2},"Flag",null,null,{"$f":"(L6<=$F7)*1","v":1},{"$f":"(M6<=$F7)*1","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BY6<=$F7)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EK6<=$F7)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GW6<=$F7)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JI6<=$F7)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LU6<=$F7)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operation Period","Date",{"$f":"InputC!G24","v":"2021-01-01"},{"$f":"InputC!G26","v":"2050-12-31"},null,{"$f":"I7","v":"Flag"},{"$f":"SUM(L8:XFD8)","v":30},null,{"$f":"(AND(L$3>=$F8, L$4<=$G8))*1","v":0},{"$f":"(AND(M3>=$F8, M4<=$G8))*1","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BY3>=$F8, BY4<=$G8))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EK3>=$F8, EK4<=$G8))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GW3>=$F8, GW4<=$G8))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JI3>=$F8, JI4<=$G8))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LU3>=$F8, LU4<=$G8))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Months in the period","#",{"$f":"InputC!G12","v":12},{"$f":"InputC!G13","v":12},null,"Months",null,null,{"$f":"IF(L7,$F9,$G9)","v":12},{"$f":"IF(M7,$F9,$G9)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(BY7,$F9,$G9)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(EK7,$F9,$G9)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(GW7,$F9,$G9)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(JI7,$F9,$G9)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(LU7,$F9,$G9)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12]
[null,null,null,"Debt repayment",null,{"$f":"F8","v":"2021-01-01"},{"$f":"InputC!G135","v":"2046-01-31"},null,{"$f":"I9","v":"Months"},{"$f":"SUM(L10:XFD10)","v":25},null,{"$f":"(AND(L$3>=$F10, L$4<=$G10))*1","v":0},{"$f":"(AND(M$3>=$F10, M$4<=$G10))*1","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BY$3>=$F10, BY$4<=$G10))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EK$3>=$F10, EK$4<=$G10))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GW$3>=$F10, GW$4<=$G10))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JI$3>=$F10, JI$4<=$G10))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LU$3>=$F10, LU$4<=$G10))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Capex, revenues, and OpExp."]
[null,null,null,{"$f":"Calculations!D48","v":"Total Annual Operating Expense before Inflation"},null,null,null,null,"Euro",{"$f":"SUM(L13:XFD13)","v":193500000},null,{"$f":"Calculations!L48","v":0},{"$f":"Calculations!M48","v":0},{"$f":"Calculations!N48","v":6450000},{"$f":"Calculations!O48","v":6450000},{"$f":"Calculations!P48","v":6450000},{"$f":"Calculations!Q48","v":6450000},{"$f":"Calculations!R48","v":6450000},{"$f":"Calculations!S48","v":6450000},{"$f":"Calculations!T48","v":6450000},{"$f":"Calculations!U48","v":6450000},{"$f":"Calculations!V48","v":6450000},{"$f":"Calculations!W48","v":6450000},{"$f":"Calculations!X48","v":6450000},{"$f":"Calculations!Y48","v":6450000},{"$f":"Calculations!Z48","v":6450000},{"$f":"Calculations!AA48","v":6450000},{"$f":"Calculations!AB48","v":6450000},{"$f":"Calculations!AC48","v":6450000},{"$f":"Calculations!AD48","v":6450000},{"$f":"Calculations!AE48","v":6450000},{"$f":"Calculations!AF48","v":6450000},{"$f":"Calculations!AG48","v":6450000},{"$f":"Calculations!AH48","v":6450000},{"$f":"Calculations!AI48","v":6450000},{"$f":"Calculations!AJ48","v":6450000},{"$f":"Calculations!AK48","v":6450000},{"$f":"Calculations!AL48","v":6450000},{"$f":"Calculations!AM48","v":6450000},{"$f":"Calculations!AN48","v":6450000},{"$f":"Calculations!AO48","v":6450000},{"$f":"Calculations!AP48","v":6450000},{"$f":"Calculations!AQ48","v":6450000},{"$f":"Calculations!AR48","v":0},{"$f":"Calculations!AS48","v":0},{"$f":"Calculations!AT48","v":0},{"$f":"Calculations!AU48","v":0},{"$f":"Calculations!AV48","v":0},{"$f":"Calculations!AW48","v":0},{"$f":"Calculations!AX48","v":0},{"$f":"Calculations!AY48","v":0},{"$f":"Calculations!AZ48","v":0},{"$f":"Calculations!BA48","v":0},{"$f":"Calculations!BB48","v":0},{"$f":"Calculations!BC48","v":0},{"$f":"Calculations!BD48","v":0},{"$f":"Calculations!BE48","v":0},{"$f":"Calculations!BF48","v":0},{"$f":"Calculations!BG48","v":0},{"$f":"Calculations!BH48","v":0},{"$f":"Calculations!BI48","v":0},{"$f":"Calculations!BJ48","v":0},{"$f":"Calculations!BK48","v":0},{"$f":"Calculations!BL48","v":0},{"$f":"Calculations!BM48","v":0},{"$f":"Calculations!BN48","v":0},{"$f":"Calculations!BO48","v":0},{"$f":"Calculations!BP48","v":0},{"$f":"Calculations!BQ48","v":0},{"$f":"Calculations!BR48","v":0},{"$f":"Calculations!BS48","v":0},{"$f":"Calculations!BT48","v":0},{"$f":"Calculations!BU48","v":0},{"$f":"Calculations!BV48","v":0},{"$f":"Calculations!BW48","v":0},{"$f":"Calculations!BX48","v":0},{"$f":"Calculations!BY48","v":0},{"$f":"Calculations!BZ48","v":0},{"$f":"Calculations!CA48","v":0},{"$f":"Calculations!CB48","v":0},{"$f":"Calculations!CC48","v":0},{"$f":"Calculations!CD48","v":0},{"$f":"Calculations!CE48","v":0},{"$f":"Calculations!CF48","v":0},{"$f":"Calculations!CG48","v":0},{"$f":"Calculations!CH48","v":0},{"$f":"Calculations!CI48","v":0},{"$f":"Calculations!CJ48","v":0},{"$f":"Calculations!CK48","v":0},{"$f":"Calculations!CL48","v":0},{"$f":"Calculations!CM48","v":0},{"$f":"Calculations!CN48","v":0},{"$f":"Calculations!CO48","v":0},{"$f":"Calculations!CP48","v":0},{"$f":"Calculations!CQ48","v":0},{"$f":"Calculations!CR48","v":0},{"$f":"Calculations!CS48","v":0},{"$f":"Calculations!CT48","v":0},{"$f":"Calculations!CU48","v":0},{"$f":"Calculations!CV48","v":0},{"$f":"Calculations!CW48","v":0},{"$f":"Calculations!CX48","v":0},{"$f":"Calculations!CY48","v":0},{"$f":"Calculations!CZ48","v":0},{"$f":"Calculations!DA48","v":0},{"$f":"Calculations!DB48","v":0},{"$f":"Calculations!DC48","v":0},{"$f":"Calculations!DD48","v":0},{"$f":"Calculations!DE48","v":0},{"$f":"Calculations!DF48","v":0},{"$f":"Calculations!DG48","v":0},{"$f":"Calculations!DH48","v":0},{"$f":"Calculations!DI48","v":0},{"$f":"Calculations!DJ48","v":0},{"$f":"Calculations!DK48","v":0},{"$f":"Calculations!DL48","v":0},{"$f":"Calculations!DM48","v":0},{"$f":"Calculations!DN48","v":0},{"$f":"Calculations!DO48","v":0},{"$f":"Calculations!DP48","v":0},{"$f":"Calculations!DQ48","v":0},{"$f":"Calculations!DR48","v":0},{"$f":"Calculations!DS48","v":0},{"$f":"Calculations!DT48","v":0},{"$f":"Calculations!DU48","v":0},{"$f":"Calculations!DV48","v":0},{"$f":"Calculations!DW48","v":0},{"$f":"Calculations!DX48","v":0},{"$f":"Calculations!DY48","v":0},{"$f":"Calculations!DZ48","v":0},{"$f":"Calculations!EA48","v":0},{"$f":"Calculations!EB48","v":0},{"$f":"Calculations!EC48","v":0},{"$f":"Calculations!ED48","v":0},{"$f":"Calculations!EE48","v":0},{"$f":"Calculations!EF48","v":0},{"$f":"Calculations!EG48","v":0},{"$f":"Calculations!EH48","v":0},{"$f":"Calculations!EI48","v":0},{"$f":"Calculations!EJ48","v":0},{"$f":"Calculations!EK48","v":0},{"$f":"Calculations!EL48","v":0},{"$f":"Calculations!EM48","v":0},{"$f":"Calculations!EN48","v":0},{"$f":"Calculations!EO48","v":0},{"$f":"Calculations!EP48","v":0},{"$f":"Calculations!EQ48","v":0},{"$f":"Calculations!ER48","v":0},{"$f":"Calculations!ES48","v":0},{"$f":"Calculations!ET48","v":0},{"$f":"Calculations!EU48","v":0},{"$f":"Calculations!EV48","v":0},{"$f":"Calculations!EW48","v":0},{"$f":"Calculations!EX48","v":0},{"$f":"Calculations!EY48","v":0},{"$f":"Calculations!EZ48","v":0},{"$f":"Calculations!FA48","v":0},{"$f":"Calculations!FB48","v":0},{"$f":"Calculations!FC48","v":0},{"$f":"Calculations!FD48","v":0},{"$f":"Calculations!FE48","v":0},{"$f":"Calculations!FF48","v":0},{"$f":"Calculations!FG48","v":0},{"$f":"Calculations!FH48","v":0},{"$f":"Calculations!FI48","v":0},{"$f":"Calculations!FJ48","v":0},{"$f":"Calculations!FK48","v":0},{"$f":"Calculations!FL48","v":0},{"$f":"Calculations!FM48","v":0},{"$f":"Calculations!FN48","v":0},{"$f":"Calculations!FO48","v":0},{"$f":"Calculations!FP48","v":0},{"$f":"Calculations!FQ48","v":0},{"$f":"Calculations!FR48","v":0},{"$f":"Calculations!FS48","v":0},{"$f":"Calculations!FT48","v":0},{"$f":"Calculations!FU48","v":0},{"$f":"Calculations!FV48","v":0},{"$f":"Calculations!FW48","v":0},{"$f":"Calculations!FX48","v":0},{"$f":"Calculations!FY48","v":0},{"$f":"Calculations!FZ48","v":0},{"$f":"Calculations!GA48","v":0},{"$f":"Calculations!GB48","v":0},{"$f":"Calculations!GC48","v":0},{"$f":"Calculations!GD48","v":0},{"$f":"Calculations!GE48","v":0},{"$f":"Calculations!GF48","v":0},{"$f":"Calculations!GG48","v":0},{"$f":"Calculations!GH48","v":0},{"$f":"Calculations!GI48","v":0},{"$f":"Calculations!GJ48","v":0},{"$f":"Calculations!GK48","v":0},{"$f":"Calculations!GL48","v":0},{"$f":"Calculations!GM48","v":0},{"$f":"Calculations!GN48","v":0},{"$f":"Calculations!GO48","v":0},{"$f":"Calculations!GP48","v":0},{"$f":"Calculations!GQ48","v":0},{"$f":"Calculations!GR48","v":0},{"$f":"Calculations!GS48","v":0},{"$f":"Calculations!GT48","v":0},{"$f":"Calculations!GU48","v":0},{"$f":"Calculations!GV48","v":0},{"$f":"Calculations!GW48","v":0},{"$f":"Calculations!GX48","v":0},{"$f":"Calculations!GY48","v":0},{"$f":"Calculations!GZ48","v":0},{"$f":"Calculations!HA48","v":0},{"$f":"Calculations!HB48","v":0},{"$f":"Calculations!HC48","v":0},{"$f":"Calculations!HD48","v":0},{"$f":"Calculations!HE48","v":0},{"$f":"Calculations!HF48","v":0},{"$f":"Calculations!HG48","v":0},{"$f":"Calculations!HH48","v":0},{"$f":"Calculations!HI48","v":0},{"$f":"Calculations!HJ48","v":0},{"$f":"Calculations!HK48","v":0},{"$f":"Calculations!HL48","v":0},{"$f":"Calculations!HM48","v":0},{"$f":"Calculations!HN48","v":0},{"$f":"Calculations!HO48","v":0},{"$f":"Calculations!HP48","v":0},{"$f":"Calculations!HQ48","v":0},{"$f":"Calculations!HR48","v":0},{"$f":"Calculations!HS48","v":0},{"$f":"Calculations!HT48","v":0},{"$f":"Calculations!HU48","v":0},{"$f":"Calculations!HV48","v":0},{"$f":"Calculations!HW48","v":0},{"$f":"Calculations!HX48","v":0},{"$f":"Calculations!HY48","v":0},{"$f":"Calculations!HZ48","v":0},{"$f":"Calculations!IA48","v":0},{"$f":"Calculations!IB48","v":0},{"$f":"Calculations!IC48","v":0},{"$f":"Calculations!ID48","v":0},{"$f":"Calculations!IE48","v":0},{"$f":"Calculations!IF48","v":0},{"$f":"Calculations!IG48","v":0},{"$f":"Calculations!IH48","v":0},{"$f":"Calculations!II48","v":0},{"$f":"Calculations!IJ48","v":0},{"$f":"Calculations!IK48","v":0},{"$f":"Calculations!IL48","v":0},{"$f":"Calculations!IM48","v":0},{"$f":"Calculations!IN48","v":0},{"$f":"Calculations!IO48","v":0},{"$f":"Calculations!IP48","v":0},{"$f":"Calculations!IQ48","v":0},{"$f":"Calculations!IR48","v":0},{"$f":"Calculations!IS48","v":0},{"$f":"Calculations!IT48","v":0},{"$f":"Calculations!IU48","v":0},{"$f":"Calculations!IV48","v":0},{"$f":"Calculations!IW48","v":0},{"$f":"Calculations!IX48","v":0},{"$f":"Calculations!IY48","v":0},{"$f":"Calculations!IZ48","v":0},{"$f":"Calculations!JA48","v":0},{"$f":"Calculations!JB48","v":0},{"$f":"Calculations!JC48","v":0},{"$f":"Calculations!JD48","v":0},{"$f":"Calculations!JE48","v":0},{"$f":"Calculations!JF48","v":0},{"$f":"Calculations!JG48","v":0},{"$f":"Calculations!JH48","v":0},{"$f":"Calculations!JI48","v":0},{"$f":"Calculations!JJ48","v":0},{"$f":"Calculations!JK48","v":0},{"$f":"Calculations!JL48","v":0},{"$f":"Calculations!JM48","v":0},{"$f":"Calculations!JN48","v":0},{"$f":"Calculations!JO48","v":0},{"$f":"Calculations!JP48","v":0},{"$f":"Calculations!JQ48","v":0},{"$f":"Calculations!JR48","v":0},{"$f":"Calculations!JS48","v":0},{"$f":"Calculations!JT48","v":0},{"$f":"Calculations!JU48","v":0},{"$f":"Calculations!JV48","v":0},{"$f":"Calculations!JW48","v":0},{"$f":"Calculations!JX48","v":0},{"$f":"Calculations!JY48","v":0},{"$f":"Calculations!JZ48","v":0},{"$f":"Calculations!KA48","v":0},{"$f":"Calculations!KB48","v":0},{"$f":"Calculations!KC48","v":0},{"$f":"Calculations!KD48","v":0},{"$f":"Calculations!KE48","v":0},{"$f":"Calculations!KF48","v":0},{"$f":"Calculations!KG48","v":0},{"$f":"Calculations!KH48","v":0},{"$f":"Calculations!KI48","v":0},{"$f":"Calculations!KJ48","v":0},{"$f":"Calculations!KK48","v":0},{"$f":"Calculations!KL48","v":0},{"$f":"Calculations!KM48","v":0},{"$f":"Calculations!KN48","v":0},{"$f":"Calculations!KO48","v":0},{"$f":"Calculations!KP48","v":0},{"$f":"Calculations!KQ48","v":0},{"$f":"Calculations!KR48","v":0},{"$f":"Calculations!KS48","v":0},{"$f":"Calculations!KT48","v":0},{"$f":"Calculations!KU48","v":0},{"$f":"Calculations!KV48","v":0},{"$f":"Calculations!KW48","v":0},{"$f":"Calculations!KX48","v":0},{"$f":"Calculations!KY48","v":0},{"$f":"Calculations!KZ48","v":0},{"$f":"Calculations!LA48","v":0},{"$f":"Calculations!LB48","v":0},{"$f":"Calculations!LC48","v":0},{"$f":"Calculations!LD48","v":0},{"$f":"Calculations!LE48","v":0},{"$f":"Calculations!LF48","v":0},{"$f":"Calculations!LG48","v":0},{"$f":"Calculations!LH48","v":0},{"$f":"Calculations!LI48","v":0},{"$f":"Calculations!LJ48","v":0},{"$f":"Calculations!LK48","v":0},{"$f":"Calculations!LL48","v":0},{"$f":"Calculations!LM48","v":0},{"$f":"Calculations!LN48","v":0},{"$f":"Calculations!LO48","v":0},{"$f":"Calculations!LP48","v":0},{"$f":"Calculations!LQ48","v":0},{"$f":"Calculations!LR48","v":0},{"$f":"Calculations!LS48","v":0},{"$f":"Calculations!LT48","v":0},{"$f":"Calculations!LU48","v":0},{"$f":"Calculations!LV48","v":0},{"$f":"Calculations!LW48","v":0},{"$f":"Calculations!LX48","v":0},{"$f":"Calculations!LY48","v":0},{"$f":"Calculations!LZ48","v":0},{"$f":"Calculations!MA48","v":0},{"$f":"Calculations!MB48","v":0},{"$f":"Calculations!MC48","v":0},{"$f":"Calculations!MD48","v":0},{"$f":"Calculations!ME48","v":0},{"$f":"Calculations!MF48","v":0},{"$f":"Calculations!MG48","v":0},{"$f":"Calculations!MH48","v":0},{"$f":"Calculations!MI48","v":0},{"$f":"Calculations!MJ48","v":0},{"$f":"Calculations!MK48","v":0},{"$f":"Calculations!ML48","v":0},{"$f":"Calculations!MM48","v":0},{"$f":"Calculations!MN48","v":0},{"$f":"Calculations!MO48","v":0},{"$f":"Calculations!MP48","v":0},{"$f":"Calculations!MQ48","v":0},{"$f":"Calculations!MR48","v":0},{"$f":"Calculations!MS48","v":0},{"$f":"Calculations!MT48","v":0},{"$f":"Calculations!MU48","v":0},{"$f":"Calculations!MV48","v":0},{"$f":"Calculations!MW48","v":0},{"$f":"Calculations!MX48","v":0},{"$f":"Calculations!MY48","v":0},{"$f":"Calculations!MZ48","v":0},{"$f":"Calculations!NA48","v":0},{"$f":"Calculations!NB48","v":0},{"$f":"Calculations!NC48","v":0},{"$f":"Calculations!ND48","v":0},{"$f":"Calculations!NE48","v":0},{"$f":"Calculations!NF48","v":0},{"$f":"Calculations!NG48","v":0}]
[null,null,null,{"$f":"Calculations!D102","v":"Revenues"},null,null,null,null,"Euro",{"$f":"SUM(L14:XFD14)","v":1624265171.7780991},null,{"$f":"Calculations!L102","v":0},{"$f":"Calculations!M102","v":0},{"$f":"Calculations!N102","v":40012232.120981283},{"$f":"Calculations!O102","v":40812476.763400912},{"$f":"Calculations!P102","v":41628726.298668928},{"$f":"Calculations!Q102","v":42577633.155668721},{"$f":"Calculations!R102","v":43310526.841135152},{"$f":"Calculations!S102","v":44176737.377957851},{"$f":"Calculations!T102","v":45060272.125517011},{"$f":"Calculations!U102","v":46087399.424378112},{"$f":"Calculations!V102","v":46880707.119387902},{"$f":"Calculations!W102","v":47818321.261775658},{"$f":"Calculations!X102","v":48774687.687011175},{"$f":"Calculations!Y102","v":49886483.307712354},{"$f":"Calculations!Z102","v":50745185.069566421},{"$f":"Calculations!AA102","v":51760088.770957753},{"$f":"Calculations!AB102","v":52795290.546376906},{"$f":"Calculations!AC102","v":53998733.881571032},{"$f":"Calculations!AD102","v":54928220.284450538},{"$f":"Calculations!AE102","v":56026784.69013954},{"$f":"Calculations!AF102","v":57147320.383942336},{"$f":"Calculations!AG102","v":58449966.152694121},{"$f":"Calculations!AH102","v":59456072.12745361},{"$f":"Calculations!AI102","v":60645193.57000269},{"$f":"Calculations!AJ102","v":61858097.441402741},{"$f":"Calculations!AK102","v":63268123.11458759},{"$f":"Calculations!AL102","v":64357164.578035414},{"$f":"Calculations!AM102","v":65644307.869596131},{"$f":"Calculations!AN102","v":66957194.026988052},{"$f":"Calculations!AO102","v":68483451.162068978},{"$f":"Calculations!AP102","v":69662264.665678367},{"$f":"Calculations!AQ102","v":71055509.958991945},{"$f":"Calculations!AR102","v":0},{"$f":"Calculations!AS102","v":0},{"$f":"Calculations!AT102","v":0},{"$f":"Calculations!AU102","v":0},{"$f":"Calculations!AV102","v":0},{"$f":"Calculations!AW102","v":0},{"$f":"Calculations!AX102","v":0},{"$f":"Calculations!AY102","v":0},{"$f":"Calculations!AZ102","v":0},{"$f":"Calculations!BA102","v":0},{"$f":"Calculations!BB102","v":0},{"$f":"Calculations!BC102","v":0},{"$f":"Calculations!BD102","v":0},{"$f":"Calculations!BE102","v":0},{"$f":"Calculations!BF102","v":0},{"$f":"Calculations!BG102","v":0},{"$f":"Calculations!BH102","v":0},{"$f":"Calculations!BI102","v":0},{"$f":"Calculations!BJ102","v":0},{"$f":"Calculations!BK102","v":0},{"$f":"Calculations!BL102","v":0},{"$f":"Calculations!BM102","v":0},{"$f":"Calculations!BN102","v":0},{"$f":"Calculations!BO102","v":0},{"$f":"Calculations!BP102","v":0},{"$f":"Calculations!BQ102","v":0},{"$f":"Calculations!BR102","v":0},{"$f":"Calculations!BS102","v":0},{"$f":"Calculations!BT102","v":0},{"$f":"Calculations!BU102","v":0},{"$f":"Calculations!BV102","v":0},{"$f":"Calculations!BW102","v":0},{"$f":"Calculations!BX102","v":0},{"$f":"Calculations!BY102","v":0},{"$f":"Calculations!BZ102","v":0},{"$f":"Calculations!CA102","v":0},{"$f":"Calculations!CB102","v":0},{"$f":"Calculations!CC102","v":0},{"$f":"Calculations!CD102","v":0},{"$f":"Calculations!CE102","v":0},{"$f":"Calculations!CF102","v":0},{"$f":"Calculations!CG102","v":0},{"$f":"Calculations!CH102","v":0},{"$f":"Calculations!CI102","v":0},{"$f":"Calculations!CJ102","v":0},{"$f":"Calculations!CK102","v":0},{"$f":"Calculations!CL102","v":0},{"$f":"Calculations!CM102","v":0},{"$f":"Calculations!CN102","v":0},{"$f":"Calculations!CO102","v":0},{"$f":"Calculations!CP102","v":0},{"$f":"Calculations!CQ102","v":0},{"$f":"Calculations!CR102","v":0},{"$f":"Calculations!CS102","v":0},{"$f":"Calculations!CT102","v":0},{"$f":"Calculations!CU102","v":0},{"$f":"Calculations!CV102","v":0},{"$f":"Calculations!CW102","v":0},{"$f":"Calculations!CX102","v":0},{"$f":"Calculations!CY102","v":0},{"$f":"Calculations!CZ102","v":0},{"$f":"Calculations!DA102","v":0},{"$f":"Calculations!DB102","v":0},{"$f":"Calculations!DC102","v":0},{"$f":"Calculations!DD102","v":0},{"$f":"Calculations!DE102","v":0},{"$f":"Calculations!DF102","v":0},{"$f":"Calculations!DG102","v":0},{"$f":"Calculations!DH102","v":0},{"$f":"Calculations!DI102","v":0},{"$f":"Calculations!DJ102","v":0},{"$f":"Calculations!DK102","v":0},{"$f":"Calculations!DL102","v":0},{"$f":"Calculations!DM102","v":0},{"$f":"Calculations!DN102","v":0},{"$f":"Calculations!DO102","v":0},{"$f":"Calculations!DP102","v":0},{"$f":"Calculations!DQ102","v":0},{"$f":"Calculations!DR102","v":0},{"$f":"Calculations!DS102","v":0},{"$f":"Calculations!DT102","v":0},{"$f":"Calculations!DU102","v":0},{"$f":"Calculations!DV102","v":0},{"$f":"Calculations!DW102","v":0},{"$f":"Calculations!DX102","v":0},{"$f":"Calculations!DY102","v":0},{"$f":"Calculations!DZ102","v":0},{"$f":"Calculations!EA102","v":0},{"$f":"Calculations!EB102","v":0},{"$f":"Calculations!EC102","v":0},{"$f":"Calculations!ED102","v":0},{"$f":"Calculations!EE102","v":0},{"$f":"Calculations!EF102","v":0},{"$f":"Calculations!EG102","v":0},{"$f":"Calculations!EH102","v":0},{"$f":"Calculations!EI102","v":0},{"$f":"Calculations!EJ102","v":0},{"$f":"Calculations!EK102","v":0},{"$f":"Calculations!EL102","v":0},{"$f":"Calculations!EM102","v":0},{"$f":"Calculations!EN102","v":0},{"$f":"Calculations!EO102","v":0},{"$f":"Calculations!EP102","v":0},{"$f":"Calculations!EQ102","v":0},{"$f":"Calculations!ER102","v":0},{"$f":"Calculations!ES102","v":0},{"$f":"Calculations!ET102","v":0},{"$f":"Calculations!EU102","v":0},{"$f":"Calculations!EV102","v":0},{"$f":"Calculations!EW102","v":0},{"$f":"Calculations!EX102","v":0},{"$f":"Calculations!EY102","v":0},{"$f":"Calculations!EZ102","v":0},{"$f":"Calculations!FA102","v":0},{"$f":"Calculations!FB102","v":0},{"$f":"Calculations!FC102","v":0},{"$f":"Calculations!FD102","v":0},{"$f":"Calculations!FE102","v":0},{"$f":"Calculations!FF102","v":0},{"$f":"Calculations!FG102","v":0},{"$f":"Calculations!FH102","v":0},{"$f":"Calculations!FI102","v":0},{"$f":"Calculations!FJ102","v":0},{"$f":"Calculations!FK102","v":0},{"$f":"Calculations!FL102","v":0},{"$f":"Calculations!FM102","v":0},{"$f":"Calculations!FN102","v":0},{"$f":"Calculations!FO102","v":0},{"$f":"Calculations!FP102","v":0},{"$f":"Calculations!FQ102","v":0},{"$f":"Calculations!FR102","v":0},{"$f":"Calculations!FS102","v":0},{"$f":"Calculations!FT102","v":0},{"$f":"Calculations!FU102","v":0},{"$f":"Calculations!FV102","v":0},{"$f":"Calculations!FW102","v":0},{"$f":"Calculations!FX102","v":0},{"$f":"Calculations!FY102","v":0},{"$f":"Calculations!FZ102","v":0},{"$f":"Calculations!GA102","v":0},{"$f":"Calculations!GB102","v":0},{"$f":"Calculations!GC102","v":0},{"$f":"Calculations!GD102","v":0},{"$f":"Calculations!GE102","v":0},{"$f":"Calculations!GF102","v":0},{"$f":"Calculations!GG102","v":0},{"$f":"Calculations!GH102","v":0},{"$f":"Calculations!GI102","v":0},{"$f":"Calculations!GJ102","v":0},{"$f":"Calculations!GK102","v":0},{"$f":"Calculations!GL102","v":0},{"$f":"Calculations!GM102","v":0},{"$f":"Calculations!GN102","v":0},{"$f":"Calculations!GO102","v":0},{"$f":"Calculations!GP102","v":0},{"$f":"Calculations!GQ102","v":0},{"$f":"Calculations!GR102","v":0},{"$f":"Calculations!GS102","v":0},{"$f":"Calculations!GT102","v":0},{"$f":"Calculations!GU102","v":0},{"$f":"Calculations!GV102","v":0},{"$f":"Calculations!GW102","v":0},{"$f":"Calculations!GX102","v":0},{"$f":"Calculations!GY102","v":0},{"$f":"Calculations!GZ102","v":0},{"$f":"Calculations!HA102","v":0},{"$f":"Calculations!HB102","v":0},{"$f":"Calculations!HC102","v":0},{"$f":"Calculations!HD102","v":0},{"$f":"Calculations!HE102","v":0},{"$f":"Calculations!HF102","v":0},{"$f":"Calculations!HG102","v":0},{"$f":"Calculations!HH102","v":0},{"$f":"Calculations!HI102","v":0},{"$f":"Calculations!HJ102","v":0},{"$f":"Calculations!HK102","v":0},{"$f":"Calculations!HL102","v":0},{"$f":"Calculations!HM102","v":0},{"$f":"Calculations!HN102","v":0},{"$f":"Calculations!HO102","v":0},{"$f":"Calculations!HP102","v":0},{"$f":"Calculations!HQ102","v":0},{"$f":"Calculations!HR102","v":0},{"$f":"Calculations!HS102","v":0},{"$f":"Calculations!HT102","v":0},{"$f":"Calculations!HU102","v":0},{"$f":"Calculations!HV102","v":0},{"$f":"Calculations!HW102","v":0},{"$f":"Calculations!HX102","v":0},{"$f":"Calculations!HY102","v":0},{"$f":"Calculations!HZ102","v":0},{"$f":"Calculations!IA102","v":0},{"$f":"Calculations!IB102","v":0},{"$f":"Calculations!IC102","v":0},{"$f":"Calculations!ID102","v":0},{"$f":"Calculations!IE102","v":0},{"$f":"Calculations!IF102","v":0},{"$f":"Calculations!IG102","v":0},{"$f":"Calculations!IH102","v":0},{"$f":"Calculations!II102","v":0},{"$f":"Calculations!IJ102","v":0},{"$f":"Calculations!IK102","v":0},{"$f":"Calculations!IL102","v":0},{"$f":"Calculations!IM102","v":0},{"$f":"Calculations!IN102","v":0},{"$f":"Calculations!IO102","v":0},{"$f":"Calculations!IP102","v":0},{"$f":"Calculations!IQ102","v":0},{"$f":"Calculations!IR102","v":0},{"$f":"Calculations!IS102","v":0},{"$f":"Calculations!IT102","v":0},{"$f":"Calculations!IU102","v":0},{"$f":"Calculations!IV102","v":0},{"$f":"Calculations!IW102","v":0},{"$f":"Calculations!IX102","v":0},{"$f":"Calculations!IY102","v":0},{"$f":"Calculations!IZ102","v":0},{"$f":"Calculations!JA102","v":0},{"$f":"Calculations!JB102","v":0},{"$f":"Calculations!JC102","v":0},{"$f":"Calculations!JD102","v":0},{"$f":"Calculations!JE102","v":0},{"$f":"Calculations!JF102","v":0},{"$f":"Calculations!JG102","v":0},{"$f":"Calculations!JH102","v":0},{"$f":"Calculations!JI102","v":0},{"$f":"Calculations!JJ102","v":0},{"$f":"Calculations!JK102","v":0},{"$f":"Calculations!JL102","v":0},{"$f":"Calculations!JM102","v":0},{"$f":"Calculations!JN102","v":0},{"$f":"Calculations!JO102","v":0},{"$f":"Calculations!JP102","v":0},{"$f":"Calculations!JQ102","v":0},{"$f":"Calculations!JR102","v":0},{"$f":"Calculations!JS102","v":0},{"$f":"Calculations!JT102","v":0},{"$f":"Calculations!JU102","v":0},{"$f":"Calculations!JV102","v":0},{"$f":"Calculations!JW102","v":0},{"$f":"Calculations!JX102","v":0},{"$f":"Calculations!JY102","v":0},{"$f":"Calculations!JZ102","v":0},{"$f":"Calculations!KA102","v":0},{"$f":"Calculations!KB102","v":0},{"$f":"Calculations!KC102","v":0},{"$f":"Calculations!KD102","v":0},{"$f":"Calculations!KE102","v":0},{"$f":"Calculations!KF102","v":0},{"$f":"Calculations!KG102","v":0},{"$f":"Calculations!KH102","v":0},{"$f":"Calculations!KI102","v":0},{"$f":"Calculations!KJ102","v":0},{"$f":"Calculations!KK102","v":0},{"$f":"Calculations!KL102","v":0},{"$f":"Calculations!KM102","v":0},{"$f":"Calculations!KN102","v":0},{"$f":"Calculations!KO102","v":0},{"$f":"Calculations!KP102","v":0},{"$f":"Calculations!KQ102","v":0},{"$f":"Calculations!KR102","v":0},{"$f":"Calculations!KS102","v":0},{"$f":"Calculations!KT102","v":0},{"$f":"Calculations!KU102","v":0},{"$f":"Calculations!KV102","v":0},{"$f":"Calculations!KW102","v":0},{"$f":"Calculations!KX102","v":0},{"$f":"Calculations!KY102","v":0},{"$f":"Calculations!KZ102","v":0},{"$f":"Calculations!LA102","v":0},{"$f":"Calculations!LB102","v":0},{"$f":"Calculations!LC102","v":0},{"$f":"Calculations!LD102","v":0},{"$f":"Calculations!LE102","v":0},{"$f":"Calculations!LF102","v":0},{"$f":"Calculations!LG102","v":0},{"$f":"Calculations!LH102","v":0},{"$f":"Calculations!LI102","v":0},{"$f":"Calculations!LJ102","v":0},{"$f":"Calculations!LK102","v":0},{"$f":"Calculations!LL102","v":0},{"$f":"Calculations!LM102","v":0},{"$f":"Calculations!LN102","v":0},{"$f":"Calculations!LO102","v":0},{"$f":"Calculations!LP102","v":0},{"$f":"Calculations!LQ102","v":0},{"$f":"Calculations!LR102","v":0},{"$f":"Calculations!LS102","v":0},{"$f":"Calculations!LT102","v":0},{"$f":"Calculations!LU102","v":0},{"$f":"Calculations!LV102","v":0},{"$f":"Calculations!LW102","v":0},{"$f":"Calculations!LX102","v":0},{"$f":"Calculations!LY102","v":0},{"$f":"Calculations!LZ102","v":0},{"$f":"Calculations!MA102","v":0},{"$f":"Calculations!MB102","v":0},{"$f":"Calculations!MC102","v":0},{"$f":"Calculations!MD102","v":0},{"$f":"Calculations!ME102","v":0},{"$f":"Calculations!MF102","v":0},{"$f":"Calculations!MG102","v":0},{"$f":"Calculations!MH102","v":0},{"$f":"Calculations!MI102","v":0},{"$f":"Calculations!MJ102","v":0},{"$f":"Calculations!MK102","v":0},{"$f":"Calculations!ML102","v":0},{"$f":"Calculations!MM102","v":0},{"$f":"Calculations!MN102","v":0},{"$f":"Calculations!MO102","v":0},{"$f":"Calculations!MP102","v":0},{"$f":"Calculations!MQ102","v":0},{"$f":"Calculations!MR102","v":0},{"$f":"Calculations!MS102","v":0},{"$f":"Calculations!MT102","v":0},{"$f":"Calculations!MU102","v":0},{"$f":"Calculations!MV102","v":0},{"$f":"Calculations!MW102","v":0},{"$f":"Calculations!MX102","v":0},{"$f":"Calculations!MY102","v":0},{"$f":"Calculations!MZ102","v":0},{"$f":"Calculations!NA102","v":0},{"$f":"Calculations!NB102","v":0},{"$f":"Calculations!NC102","v":0},{"$f":"Calculations!ND102","v":0},{"$f":"Calculations!NE102","v":0},{"$f":"Calculations!NF102","v":0},{"$f":"Calculations!NG102","v":0}]
[null,null,null,"EBITDA ",null,null,null,null,"Euro",{"$f":"SUM(L15:XFD15)","v":1430765171.7780995},null,{"$f":"L14-L13","v":0},{"$f":"M14-M13","v":0},33562232.120981283,34362476.763400912,35178726.298668928,36127633.155668721,36860526.841135152,37726737.377957851,38610272.125517011,39637399.424378112,40430707.119387902,41368321.261775658,42324687.687011175,43436483.307712354,44295185.069566421,45310088.770957753,46345290.546376906,47548733.881571032,48478220.284450538,49576784.69013954,50697320.383942336,51999966.152694121,53006072.12745361,54195193.57000269,55408097.441402741,56818123.11458759,57907164.578035414,59194307.869596131,60507194.026988052,62033451.162068978,63212264.665678367,64605509.958991945,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY14-BY13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK14-EK13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW14-GW13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI14-JI13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU14-LU13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Calculations!D43","v":"Capital Expenditure per Period"},null,null,null,null,"Euro",{"$f":"SUM(L16:XFD16)","v":380000000},null,{"$f":"Calculations!L43","v":190000000},{"$f":"Calculations!M43","v":190000000},{"$f":"Calculations!N43","v":0},{"$f":"Calculations!O43","v":0},{"$f":"Calculations!P43","v":0},{"$f":"Calculations!Q43","v":0},{"$f":"Calculations!R43","v":0},{"$f":"Calculations!S43","v":0},{"$f":"Calculations!T43","v":0},{"$f":"Calculations!U43","v":0},{"$f":"Calculations!V43","v":0},{"$f":"Calculations!W43","v":0},{"$f":"Calculations!X43","v":0},{"$f":"Calculations!Y43","v":0},{"$f":"Calculations!Z43","v":0},{"$f":"Calculations!AA43","v":0},{"$f":"Calculations!AB43","v":0},{"$f":"Calculations!AC43","v":0},{"$f":"Calculations!AD43","v":0},{"$f":"Calculations!AE43","v":0},{"$f":"Calculations!AF43","v":0},{"$f":"Calculations!AG43","v":0},{"$f":"Calculations!AH43","v":0},{"$f":"Calculations!AI43","v":0},{"$f":"Calculations!AJ43","v":0},{"$f":"Calculations!AK43","v":0},{"$f":"Calculations!AL43","v":0},{"$f":"Calculations!AM43","v":0},{"$f":"Calculations!AN43","v":0},{"$f":"Calculations!AO43","v":0},{"$f":"Calculations!AP43","v":0},{"$f":"Calculations!AQ43","v":0},{"$f":"Calculations!AR43","v":0},{"$f":"Calculations!AS43","v":0},{"$f":"Calculations!AT43","v":0},{"$f":"Calculations!AU43","v":0},{"$f":"Calculations!AV43","v":0},{"$f":"Calculations!AW43","v":0},{"$f":"Calculations!AX43","v":0},{"$f":"Calculations!AY43","v":0},{"$f":"Calculations!AZ43","v":0},{"$f":"Calculations!BA43","v":0},{"$f":"Calculations!BB43","v":0},{"$f":"Calculations!BC43","v":0},{"$f":"Calculations!BD43","v":0},{"$f":"Calculations!BE43","v":0},{"$f":"Calculations!BF43","v":0},{"$f":"Calculations!BG43","v":0},{"$f":"Calculations!BH43","v":0},{"$f":"Calculations!BI43","v":0},{"$f":"Calculations!BJ43","v":0},{"$f":"Calculations!BK43","v":0},{"$f":"Calculations!BL43","v":0},{"$f":"Calculations!BM43","v":0},{"$f":"Calculations!BN43","v":0},{"$f":"Calculations!BO43","v":0},{"$f":"Calculations!BP43","v":0},{"$f":"Calculations!BQ43","v":0},{"$f":"Calculations!BR43","v":0},{"$f":"Calculations!BS43","v":0},{"$f":"Calculations!BT43","v":0},{"$f":"Calculations!BU43","v":0},{"$f":"Calculations!BV43","v":0},{"$f":"Calculations!BW43","v":0},{"$f":"Calculations!BX43","v":0},{"$f":"Calculations!BY43","v":0},{"$f":"Calculations!BZ43","v":0},{"$f":"Calculations!CA43","v":0},{"$f":"Calculations!CB43","v":0},{"$f":"Calculations!CC43","v":0},{"$f":"Calculations!CD43","v":0},{"$f":"Calculations!CE43","v":0},{"$f":"Calculations!CF43","v":0},{"$f":"Calculations!CG43","v":0},{"$f":"Calculations!CH43","v":0},{"$f":"Calculations!CI43","v":0},{"$f":"Calculations!CJ43","v":0},{"$f":"Calculations!CK43","v":0},{"$f":"Calculations!CL43","v":0},{"$f":"Calculations!CM43","v":0},{"$f":"Calculations!CN43","v":0},{"$f":"Calculations!CO43","v":0},{"$f":"Calculations!CP43","v":0},{"$f":"Calculations!CQ43","v":0},{"$f":"Calculations!CR43","v":0},{"$f":"Calculations!CS43","v":0},{"$f":"Calculations!CT43","v":0},{"$f":"Calculations!CU43","v":0},{"$f":"Calculations!CV43","v":0},{"$f":"Calculations!CW43","v":0},{"$f":"Calculations!CX43","v":0},{"$f":"Calculations!CY43","v":0},{"$f":"Calculations!CZ43","v":0},{"$f":"Calculations!DA43","v":0},{"$f":"Calculations!DB43","v":0},{"$f":"Calculations!DC43","v":0},{"$f":"Calculations!DD43","v":0},{"$f":"Calculations!DE43","v":0},{"$f":"Calculations!DF43","v":0},{"$f":"Calculations!DG43","v":0},{"$f":"Calculations!DH43","v":0},{"$f":"Calculations!DI43","v":0},{"$f":"Calculations!DJ43","v":0},{"$f":"Calculations!DK43","v":0},{"$f":"Calculations!DL43","v":0},{"$f":"Calculations!DM43","v":0},{"$f":"Calculations!DN43","v":0},{"$f":"Calculations!DO43","v":0},{"$f":"Calculations!DP43","v":0},{"$f":"Calculations!DQ43","v":0},{"$f":"Calculations!DR43","v":0},{"$f":"Calculations!DS43","v":0},{"$f":"Calculations!DT43","v":0},{"$f":"Calculations!DU43","v":0},{"$f":"Calculations!DV43","v":0},{"$f":"Calculations!DW43","v":0},{"$f":"Calculations!DX43","v":0},{"$f":"Calculations!DY43","v":0},{"$f":"Calculations!DZ43","v":0},{"$f":"Calculations!EA43","v":0},{"$f":"Calculations!EB43","v":0},{"$f":"Calculations!EC43","v":0},{"$f":"Calculations!ED43","v":0},{"$f":"Calculations!EE43","v":0},{"$f":"Calculations!EF43","v":0},{"$f":"Calculations!EG43","v":0},{"$f":"Calculations!EH43","v":0},{"$f":"Calculations!EI43","v":0},{"$f":"Calculations!EJ43","v":0},{"$f":"Calculations!EK43","v":0},{"$f":"Calculations!EL43","v":0},{"$f":"Calculations!EM43","v":0},{"$f":"Calculations!EN43","v":0},{"$f":"Calculations!EO43","v":0},{"$f":"Calculations!EP43","v":0},{"$f":"Calculations!EQ43","v":0},{"$f":"Calculations!ER43","v":0},{"$f":"Calculations!ES43","v":0},{"$f":"Calculations!ET43","v":0},{"$f":"Calculations!EU43","v":0},{"$f":"Calculations!EV43","v":0},{"$f":"Calculations!EW43","v":0},{"$f":"Calculations!EX43","v":0},{"$f":"Calculations!EY43","v":0},{"$f":"Calculations!EZ43","v":0},{"$f":"Calculations!FA43","v":0},{"$f":"Calculations!FB43","v":0},{"$f":"Calculations!FC43","v":0},{"$f":"Calculations!FD43","v":0},{"$f":"Calculations!FE43","v":0},{"$f":"Calculations!FF43","v":0},{"$f":"Calculations!FG43","v":0},{"$f":"Calculations!FH43","v":0},{"$f":"Calculations!FI43","v":0},{"$f":"Calculations!FJ43","v":0},{"$f":"Calculations!FK43","v":0},{"$f":"Calculations!FL43","v":0},{"$f":"Calculations!FM43","v":0},{"$f":"Calculations!FN43","v":0},{"$f":"Calculations!FO43","v":0},{"$f":"Calculations!FP43","v":0},{"$f":"Calculations!FQ43","v":0},{"$f":"Calculations!FR43","v":0},{"$f":"Calculations!FS43","v":0},{"$f":"Calculations!FT43","v":0},{"$f":"Calculations!FU43","v":0},{"$f":"Calculations!FV43","v":0},{"$f":"Calculations!FW43","v":0},{"$f":"Calculations!FX43","v":0},{"$f":"Calculations!FY43","v":0},{"$f":"Calculations!FZ43","v":0},{"$f":"Calculations!GA43","v":0},{"$f":"Calculations!GB43","v":0},{"$f":"Calculations!GC43","v":0},{"$f":"Calculations!GD43","v":0},{"$f":"Calculations!GE43","v":0},{"$f":"Calculations!GF43","v":0},{"$f":"Calculations!GG43","v":0},{"$f":"Calculations!GH43","v":0},{"$f":"Calculations!GI43","v":0},{"$f":"Calculations!GJ43","v":0},{"$f":"Calculations!GK43","v":0},{"$f":"Calculations!GL43","v":0},{"$f":"Calculations!GM43","v":0},{"$f":"Calculations!GN43","v":0},{"$f":"Calculations!GO43","v":0},{"$f":"Calculations!GP43","v":0},{"$f":"Calculations!GQ43","v":0},{"$f":"Calculations!GR43","v":0},{"$f":"Calculations!GS43","v":0},{"$f":"Calculations!GT43","v":0},{"$f":"Calculations!GU43","v":0},{"$f":"Calculations!GV43","v":0},{"$f":"Calculations!GW43","v":0},{"$f":"Calculations!GX43","v":0},{"$f":"Calculations!GY43","v":0},{"$f":"Calculations!GZ43","v":0},{"$f":"Calculations!HA43","v":0},{"$f":"Calculations!HB43","v":0},{"$f":"Calculations!HC43","v":0},{"$f":"Calculations!HD43","v":0},{"$f":"Calculations!HE43","v":0},{"$f":"Calculations!HF43","v":0},{"$f":"Calculations!HG43","v":0},{"$f":"Calculations!HH43","v":0},{"$f":"Calculations!HI43","v":0},{"$f":"Calculations!HJ43","v":0},{"$f":"Calculations!HK43","v":0},{"$f":"Calculations!HL43","v":0},{"$f":"Calculations!HM43","v":0},{"$f":"Calculations!HN43","v":0},{"$f":"Calculations!HO43","v":0},{"$f":"Calculations!HP43","v":0},{"$f":"Calculations!HQ43","v":0},{"$f":"Calculations!HR43","v":0},{"$f":"Calculations!HS43","v":0},{"$f":"Calculations!HT43","v":0},{"$f":"Calculations!HU43","v":0},{"$f":"Calculations!HV43","v":0},{"$f":"Calculations!HW43","v":0},{"$f":"Calculations!HX43","v":0},{"$f":"Calculations!HY43","v":0},{"$f":"Calculations!HZ43","v":0},{"$f":"Calculations!IA43","v":0},{"$f":"Calculations!IB43","v":0},{"$f":"Calculations!IC43","v":0},{"$f":"Calculations!ID43","v":0},{"$f":"Calculations!IE43","v":0},{"$f":"Calculations!IF43","v":0},{"$f":"Calculations!IG43","v":0},{"$f":"Calculations!IH43","v":0},{"$f":"Calculations!II43","v":0},{"$f":"Calculations!IJ43","v":0},{"$f":"Calculations!IK43","v":0},{"$f":"Calculations!IL43","v":0},{"$f":"Calculations!IM43","v":0},{"$f":"Calculations!IN43","v":0},{"$f":"Calculations!IO43","v":0},{"$f":"Calculations!IP43","v":0},{"$f":"Calculations!IQ43","v":0},{"$f":"Calculations!IR43","v":0},{"$f":"Calculations!IS43","v":0},{"$f":"Calculations!IT43","v":0},{"$f":"Calculations!IU43","v":0},{"$f":"Calculations!IV43","v":0},{"$f":"Calculations!IW43","v":0},{"$f":"Calculations!IX43","v":0},{"$f":"Calculations!IY43","v":0},{"$f":"Calculations!IZ43","v":0},{"$f":"Calculations!JA43","v":0},{"$f":"Calculations!JB43","v":0},{"$f":"Calculations!JC43","v":0},{"$f":"Calculations!JD43","v":0},{"$f":"Calculations!JE43","v":0},{"$f":"Calculations!JF43","v":0},{"$f":"Calculations!JG43","v":0},{"$f":"Calculations!JH43","v":0},{"$f":"Calculations!JI43","v":0},{"$f":"Calculations!JJ43","v":0},{"$f":"Calculations!JK43","v":0},{"$f":"Calculations!JL43","v":0},{"$f":"Calculations!JM43","v":0},{"$f":"Calculations!JN43","v":0},{"$f":"Calculations!JO43","v":0},{"$f":"Calculations!JP43","v":0},{"$f":"Calculations!JQ43","v":0},{"$f":"Calculations!JR43","v":0},{"$f":"Calculations!JS43","v":0},{"$f":"Calculations!JT43","v":0},{"$f":"Calculations!JU43","v":0},{"$f":"Calculations!JV43","v":0},{"$f":"Calculations!JW43","v":0},{"$f":"Calculations!JX43","v":0},{"$f":"Calculations!JY43","v":0},{"$f":"Calculations!JZ43","v":0},{"$f":"Calculations!KA43","v":0},{"$f":"Calculations!KB43","v":0},{"$f":"Calculations!KC43","v":0},{"$f":"Calculations!KD43","v":0},{"$f":"Calculations!KE43","v":0},{"$f":"Calculations!KF43","v":0},{"$f":"Calculations!KG43","v":0},{"$f":"Calculations!KH43","v":0},{"$f":"Calculations!KI43","v":0},{"$f":"Calculations!KJ43","v":0},{"$f":"Calculations!KK43","v":0},{"$f":"Calculations!KL43","v":0},{"$f":"Calculations!KM43","v":0},{"$f":"Calculations!KN43","v":0},{"$f":"Calculations!KO43","v":0},{"$f":"Calculations!KP43","v":0},{"$f":"Calculations!KQ43","v":0},{"$f":"Calculations!KR43","v":0},{"$f":"Calculations!KS43","v":0},{"$f":"Calculations!KT43","v":0},{"$f":"Calculations!KU43","v":0},{"$f":"Calculations!KV43","v":0},{"$f":"Calculations!KW43","v":0},{"$f":"Calculations!KX43","v":0},{"$f":"Calculations!KY43","v":0},{"$f":"Calculations!KZ43","v":0},{"$f":"Calculations!LA43","v":0},{"$f":"Calculations!LB43","v":0},{"$f":"Calculations!LC43","v":0},{"$f":"Calculations!LD43","v":0},{"$f":"Calculations!LE43","v":0},{"$f":"Calculations!LF43","v":0},{"$f":"Calculations!LG43","v":0},{"$f":"Calculations!LH43","v":0},{"$f":"Calculations!LI43","v":0},{"$f":"Calculations!LJ43","v":0},{"$f":"Calculations!LK43","v":0},{"$f":"Calculations!LL43","v":0},{"$f":"Calculations!LM43","v":0},{"$f":"Calculations!LN43","v":0},{"$f":"Calculations!LO43","v":0},{"$f":"Calculations!LP43","v":0},{"$f":"Calculations!LQ43","v":0},{"$f":"Calculations!LR43","v":0},{"$f":"Calculations!LS43","v":0},{"$f":"Calculations!LT43","v":0},{"$f":"Calculations!LU43","v":0},{"$f":"Calculations!LV43","v":0},{"$f":"Calculations!LW43","v":0},{"$f":"Calculations!LX43","v":0},{"$f":"Calculations!LY43","v":0},{"$f":"Calculations!LZ43","v":0},{"$f":"Calculations!MA43","v":0},{"$f":"Calculations!MB43","v":0},{"$f":"Calculations!MC43","v":0},{"$f":"Calculations!MD43","v":0},{"$f":"Calculations!ME43","v":0},{"$f":"Calculations!MF43","v":0},{"$f":"Calculations!MG43","v":0},{"$f":"Calculations!MH43","v":0},{"$f":"Calculations!MI43","v":0},{"$f":"Calculations!MJ43","v":0},{"$f":"Calculations!MK43","v":0},{"$f":"Calculations!ML43","v":0},{"$f":"Calculations!MM43","v":0},{"$f":"Calculations!MN43","v":0},{"$f":"Calculations!MO43","v":0},{"$f":"Calculations!MP43","v":0},{"$f":"Calculations!MQ43","v":0},{"$f":"Calculations!MR43","v":0},{"$f":"Calculations!MS43","v":0},{"$f":"Calculations!MT43","v":0},{"$f":"Calculations!MU43","v":0},{"$f":"Calculations!MV43","v":0},{"$f":"Calculations!MW43","v":0},{"$f":"Calculations!MX43","v":0},{"$f":"Calculations!MY43","v":0},{"$f":"Calculations!MZ43","v":0},{"$f":"Calculations!NA43","v":0},{"$f":"Calculations!NB43","v":0},{"$f":"Calculations!NC43","v":0},{"$f":"Calculations!ND43","v":0},{"$f":"Calculations!NE43","v":0},{"$f":"Calculations!NF43","v":0},{"$f":"Calculations!NG43","v":0}]
[null,null,null,"Free Cash Flow",null,null,null,null,"Euro",{"$f":"SUM(L17:XFD17)","v":1050765171.7780991},null,{"$f":"L15 - L16","v":-190000000},{"$f":"M15 - M16","v":-190000000},{"$f":"N15 - N16","v":33562232.120981283},{"$f":"O15 - O16","v":34362476.763400912},{"$f":"P15 - P16","v":35178726.298668928},{"$f":"Q15 - Q16","v":36127633.155668721},{"$f":"R15 - R16","v":36860526.841135152},{"$f":"S15 - S16","v":37726737.377957851},{"$f":"T15 - T16","v":38610272.125517011},{"$f":"U15 - U16","v":39637399.424378112},{"$f":"V15 - V16","v":40430707.119387902},{"$f":"W15 - W16","v":41368321.261775658},{"$f":"X15 - X16","v":42324687.687011175},{"$f":"Y15 - Y16","v":43436483.307712354},{"$f":"Z15 - Z16","v":44295185.069566421},{"$f":"AA15 - AA16","v":45310088.770957753},{"$f":"AB15 - AB16","v":46345290.546376906},{"$f":"AC15 - AC16","v":47548733.881571032},{"$f":"AD15 - AD16","v":48478220.284450538},{"$f":"AE15 - AE16","v":49576784.69013954},{"$f":"AF15 - AF16","v":50697320.383942336},{"$f":"AG15 - AG16","v":51999966.152694121},{"$f":"AH15 - AH16","v":53006072.12745361},{"$f":"AI15 - AI16","v":54195193.57000269},{"$f":"AJ15 - AJ16","v":55408097.441402741},{"$f":"AK15 - AK16","v":56818123.11458759},{"$f":"AL15 - AL16","v":57907164.578035414},{"$f":"AM15 - AM16","v":59194307.869596131},{"$f":"AN15 - AN16","v":60507194.026988052},{"$f":"AO15 - AO16","v":62033451.162068978},{"$f":"AP15 - AP16","v":63212264.665678367},{"$f":"AQ15 - AQ16","v":64605509.958991945},{"$f":"AR15 - AR16","v":0},{"$f":"AS15 - AS16","v":0},{"$f":"AT15 - AT16","v":0},{"$f":"AU15 - AU16","v":0},{"$f":"AV15 - AV16","v":0},{"$f":"AW15 - AW16","v":0},{"$f":"AX15 - AX16","v":0},{"$f":"AY15 - AY16","v":0},{"$f":"AZ15 - AZ16","v":0},{"$f":"BA15 - BA16","v":0},{"$f":"BB15 - BB16","v":0},{"$f":"BC15 - BC16","v":0},{"$f":"BD15 - BD16","v":0},{"$f":"BE15 - BE16","v":0},{"$f":"BF15 - BF16","v":0},{"$f":"BG15 - BG16","v":0},{"$f":"BH15 - BH16","v":0},{"$f":"BI15 - BI16","v":0},{"$f":"BJ15 - BJ16","v":0},{"$f":"BK15 - BK16","v":0},{"$f":"BL15 - BL16","v":0},{"$f":"BM15 - BM16","v":0},{"$f":"BN15 - BN16","v":0},{"$f":"BO15 - BO16","v":0},{"$f":"BP15 - BP16","v":0},{"$f":"BQ15 - BQ16","v":0},{"$f":"BR15 - BR16","v":0},{"$f":"BS15 - BS16","v":0},{"$f":"BT15 - BT16","v":0},{"$f":"BU15 - BU16","v":0},{"$f":"BV15 - BV16","v":0},{"$f":"BW15 - BW16","v":0},{"$f":"BX15 - BX16","v":0},{"$f":"BY15 - BY16","v":0},{"$f":"BZ15 - BZ16","v":0},{"$f":"CA15 - CA16","v":0},{"$f":"CB15 - CB16","v":0},{"$f":"CC15 - CC16","v":0},{"$f":"CD15 - CD16","v":0},{"$f":"CE15 - CE16","v":0},{"$f":"CF15 - CF16","v":0},{"$f":"CG15 - CG16","v":0},{"$f":"CH15 - CH16","v":0},{"$f":"CI15 - CI16","v":0},{"$f":"CJ15 - CJ16","v":0},{"$f":"CK15 - CK16","v":0},{"$f":"CL15 - CL16","v":0},{"$f":"CM15 - CM16","v":0},{"$f":"CN15 - CN16","v":0},{"$f":"CO15 - CO16","v":0},{"$f":"CP15 - CP16","v":0},{"$f":"CQ15 - CQ16","v":0},{"$f":"CR15 - CR16","v":0},{"$f":"CS15 - CS16","v":0},{"$f":"CT15 - CT16","v":0},{"$f":"CU15 - CU16","v":0},{"$f":"CV15 - CV16","v":0},{"$f":"CW15 - CW16","v":0},{"$f":"CX15 - CX16","v":0},{"$f":"CY15 - CY16","v":0},{"$f":"CZ15 - CZ16","v":0},{"$f":"DA15 - DA16","v":0},{"$f":"DB15 - DB16","v":0},{"$f":"DC15 - DC16","v":0},{"$f":"DD15 - DD16","v":0},{"$f":"DE15 - DE16","v":0},{"$f":"DF15 - DF16","v":0},{"$f":"DG15 - DG16","v":0},{"$f":"DH15 - DH16","v":0},{"$f":"DI15 - DI16","v":0},{"$f":"DJ15 - DJ16","v":0},{"$f":"DK15 - DK16","v":0},{"$f":"DL15 - DL16","v":0},{"$f":"DM15 - DM16","v":0},{"$f":"DN15 - DN16","v":0},{"$f":"DO15 - DO16","v":0},{"$f":"DP15 - DP16","v":0},{"$f":"DQ15 - DQ16","v":0},{"$f":"DR15 - DR16","v":0},{"$f":"DS15 - DS16","v":0},{"$f":"DT15 - DT16","v":0},{"$f":"DU15 - DU16","v":0},{"$f":"DV15 - DV16","v":0},{"$f":"DW15 - DW16","v":0},{"$f":"DX15 - DX16","v":0},{"$f":"DY15 - DY16","v":0},{"$f":"DZ15 - DZ16","v":0},{"$f":"EA15 - EA16","v":0},{"$f":"EB15 - EB16","v":0},{"$f":"EC15 - EC16","v":0},{"$f":"ED15 - ED16","v":0},{"$f":"EE15 - EE16","v":0},{"$f":"EF15 - EF16","v":0},{"$f":"EG15 - EG16","v":0},{"$f":"EH15 - EH16","v":0},{"$f":"EI15 - EI16","v":0},{"$f":"EJ15 - EJ16","v":0},{"$f":"EK15 - EK16","v":0},{"$f":"EL15 - EL16","v":0},{"$f":"EM15 - EM16","v":0},{"$f":"EN15 - EN16","v":0},{"$f":"EO15 - EO16","v":0},{"$f":"EP15 - EP16","v":0},{"$f":"EQ15 - EQ16","v":0},{"$f":"ER15 - ER16","v":0},{"$f":"ES15 - ES16","v":0},{"$f":"ET15 - ET16","v":0},{"$f":"EU15 - EU16","v":0},{"$f":"EV15 - EV16","v":0},{"$f":"EW15 - EW16","v":0},{"$f":"EX15 - EX16","v":0},{"$f":"EY15 - EY16","v":0},{"$f":"EZ15 - EZ16","v":0},{"$f":"FA15 - FA16","v":0},{"$f":"FB15 - FB16","v":0},{"$f":"FC15 - FC16","v":0},{"$f":"FD15 - FD16","v":0},{"$f":"FE15 - FE16","v":0},{"$f":"FF15 - FF16","v":0},{"$f":"FG15 - FG16","v":0},{"$f":"FH15 - FH16","v":0},{"$f":"FI15 - FI16","v":0},{"$f":"FJ15 - FJ16","v":0},{"$f":"FK15 - FK16","v":0},{"$f":"FL15 - FL16","v":0},{"$f":"FM15 - FM16","v":0},{"$f":"FN15 - FN16","v":0},{"$f":"FO15 - FO16","v":0},{"$f":"FP15 - FP16","v":0},{"$f":"FQ15 - FQ16","v":0},{"$f":"FR15 - FR16","v":0},{"$f":"FS15 - FS16","v":0},{"$f":"FT15 - FT16","v":0},{"$f":"FU15 - FU16","v":0},{"$f":"FV15 - FV16","v":0},{"$f":"FW15 - FW16","v":0},{"$f":"FX15 - FX16","v":0},{"$f":"FY15 - FY16","v":0},{"$f":"FZ15 - FZ16","v":0},{"$f":"GA15 - GA16","v":0},{"$f":"GB15 - GB16","v":0},{"$f":"GC15 - GC16","v":0},{"$f":"GD15 - GD16","v":0},{"$f":"GE15 - GE16","v":0},{"$f":"GF15 - GF16","v":0},{"$f":"GG15 - GG16","v":0},{"$f":"GH15 - GH16","v":0},{"$f":"GI15 - GI16","v":0},{"$f":"GJ15 - GJ16","v":0},{"$f":"GK15 - GK16","v":0},{"$f":"GL15 - GL16","v":0},{"$f":"GM15 - GM16","v":0},{"$f":"GN15 - GN16","v":0},{"$f":"GO15 - GO16","v":0},{"$f":"GP15 - GP16","v":0},{"$f":"GQ15 - GQ16","v":0},{"$f":"GR15 - GR16","v":0},{"$f":"GS15 - GS16","v":0},{"$f":"GT15 - GT16","v":0},{"$f":"GU15 - GU16","v":0},{"$f":"GV15 - GV16","v":0},{"$f":"GW15 - GW16","v":0},{"$f":"GX15 - GX16","v":0},{"$f":"GY15 - GY16","v":0},{"$f":"GZ15 - GZ16","v":0},{"$f":"HA15 - HA16","v":0},{"$f":"HB15 - HB16","v":0},{"$f":"HC15 - HC16","v":0},{"$f":"HD15 - HD16","v":0},{"$f":"HE15 - HE16","v":0},{"$f":"HF15 - HF16","v":0},{"$f":"HG15 - HG16","v":0},{"$f":"HH15 - HH16","v":0},{"$f":"HI15 - HI16","v":0},{"$f":"HJ15 - HJ16","v":0},{"$f":"HK15 - HK16","v":0},{"$f":"HL15 - HL16","v":0},{"$f":"HM15 - HM16","v":0},{"$f":"HN15 - HN16","v":0},{"$f":"HO15 - HO16","v":0},{"$f":"HP15 - HP16","v":0},{"$f":"HQ15 - HQ16","v":0},{"$f":"HR15 - HR16","v":0},{"$f":"HS15 - HS16","v":0},{"$f":"HT15 - HT16","v":0},{"$f":"HU15 - HU16","v":0},{"$f":"HV15 - HV16","v":0},{"$f":"HW15 - HW16","v":0},{"$f":"HX15 - HX16","v":0},{"$f":"HY15 - HY16","v":0},{"$f":"HZ15 - HZ16","v":0},{"$f":"IA15 - IA16","v":0},{"$f":"IB15 - IB16","v":0},{"$f":"IC15 - IC16","v":0},{"$f":"ID15 - ID16","v":0},{"$f":"IE15 - IE16","v":0},{"$f":"IF15 - IF16","v":0},{"$f":"IG15 - IG16","v":0},{"$f":"IH15 - IH16","v":0},{"$f":"II15 - II16","v":0},{"$f":"IJ15 - IJ16","v":0},{"$f":"IK15 - IK16","v":0},{"$f":"IL15 - IL16","v":0},{"$f":"IM15 - IM16","v":0},{"$f":"IN15 - IN16","v":0},{"$f":"IO15 - IO16","v":0},{"$f":"IP15 - IP16","v":0},{"$f":"IQ15 - IQ16","v":0},{"$f":"IR15 - IR16","v":0},{"$f":"IS15 - IS16","v":0},{"$f":"IT15 - IT16","v":0},{"$f":"IU15 - IU16","v":0},{"$f":"IV15 - IV16","v":0},{"$f":"IW15 - IW16","v":0},{"$f":"IX15 - IX16","v":0},{"$f":"IY15 - IY16","v":0},{"$f":"IZ15 - IZ16","v":0},{"$f":"JA15 - JA16","v":0},{"$f":"JB15 - JB16","v":0},{"$f":"JC15 - JC16","v":0},{"$f":"JD15 - JD16","v":0},{"$f":"JE15 - JE16","v":0},{"$f":"JF15 - JF16","v":0},{"$f":"JG15 - JG16","v":0},{"$f":"JH15 - JH16","v":0},{"$f":"JI15 - JI16","v":0},{"$f":"JJ15 - JJ16","v":0},{"$f":"JK15 - JK16","v":0},{"$f":"JL15 - JL16","v":0},{"$f":"JM15 - JM16","v":0},{"$f":"JN15 - JN16","v":0},{"$f":"JO15 - JO16","v":0},{"$f":"JP15 - JP16","v":0},{"$f":"JQ15 - JQ16","v":0},{"$f":"JR15 - JR16","v":0},{"$f":"JS15 - JS16","v":0},{"$f":"JT15 - JT16","v":0},{"$f":"JU15 - JU16","v":0},{"$f":"JV15 - JV16","v":0},{"$f":"JW15 - JW16","v":0},{"$f":"JX15 - JX16","v":0},{"$f":"JY15 - JY16","v":0},{"$f":"JZ15 - JZ16","v":0},{"$f":"KA15 - KA16","v":0},{"$f":"KB15 - KB16","v":0},{"$f":"KC15 - KC16","v":0},{"$f":"KD15 - KD16","v":0},{"$f":"KE15 - KE16","v":0},{"$f":"KF15 - KF16","v":0},{"$f":"KG15 - KG16","v":0},{"$f":"KH15 - KH16","v":0},{"$f":"KI15 - KI16","v":0},{"$f":"KJ15 - KJ16","v":0},{"$f":"KK15 - KK16","v":0},{"$f":"KL15 - KL16","v":0},{"$f":"KM15 - KM16","v":0},{"$f":"KN15 - KN16","v":0},{"$f":"KO15 - KO16","v":0},{"$f":"KP15 - KP16","v":0},{"$f":"KQ15 - KQ16","v":0},{"$f":"KR15 - KR16","v":0},{"$f":"KS15 - KS16","v":0},{"$f":"KT15 - KT16","v":0},{"$f":"KU15 - KU16","v":0},{"$f":"KV15 - KV16","v":0},{"$f":"KW15 - KW16","v":0},{"$f":"KX15 - KX16","v":0},{"$f":"KY15 - KY16","v":0},{"$f":"KZ15 - KZ16","v":0},{"$f":"LA15 - LA16","v":0},{"$f":"LB15 - LB16","v":0},{"$f":"LC15 - LC16","v":0},{"$f":"LD15 - LD16","v":0},{"$f":"LE15 - LE16","v":0},{"$f":"LF15 - LF16","v":0},{"$f":"LG15 - LG16","v":0},{"$f":"LH15 - LH16","v":0},{"$f":"LI15 - LI16","v":0},{"$f":"LJ15 - LJ16","v":0},{"$f":"LK15 - LK16","v":0},{"$f":"LL15 - LL16","v":0},{"$f":"LM15 - LM16","v":0},{"$f":"LN15 - LN16","v":0},{"$f":"LO15 - LO16","v":0},{"$f":"LP15 - LP16","v":0},{"$f":"LQ15 - LQ16","v":0},{"$f":"LR15 - LR16","v":0},{"$f":"LS15 - LS16","v":0},{"$f":"LT15 - LT16","v":0},{"$f":"LU15 - LU16","v":0},{"$f":"LV15 - LV16","v":0},{"$f":"LW15 - LW16","v":0},{"$f":"LX15 - LX16","v":0},{"$f":"LY15 - LY16","v":0},{"$f":"LZ15 - LZ16","v":0},{"$f":"MA15 - MA16","v":0},{"$f":"MB15 - MB16","v":0},{"$f":"MC15 - MC16","v":0},{"$f":"MD15 - MD16","v":0},{"$f":"ME15 - ME16","v":0},{"$f":"MF15 - MF16","v":0},{"$f":"MG15 - MG16","v":0},{"$f":"MH15 - MH16","v":0},{"$f":"MI15 - MI16","v":0},{"$f":"MJ15 - MJ16","v":0},{"$f":"MK15 - MK16","v":0},{"$f":"ML15 - ML16","v":0},{"$f":"MM15 - MM16","v":0},{"$f":"MN15 - MN16","v":0},{"$f":"MO15 - MO16","v":0},{"$f":"MP15 - MP16","v":0},{"$f":"MQ15 - MQ16","v":0},{"$f":"MR15 - MR16","v":0},{"$f":"MS15 - MS16","v":0},{"$f":"MT15 - MT16","v":0},{"$f":"MU15 - MU16","v":0},{"$f":"MV15 - MV16","v":0},{"$f":"MW15 - MW16","v":0},{"$f":"MX15 - MX16","v":0},{"$f":"MY15 - MY16","v":0},{"$f":"MZ15 - MZ16","v":0},{"$f":"NA15 - NA16","v":0},{"$f":"NB15 - NB16","v":0},{"$f":"NC15 - NC16","v":0},{"$f":"ND15 - ND16","v":0},{"$f":"NE15 - NE16","v":0},{"$f":"NF15 - NF16","v":0},{"$f":"NG15 - NG16","v":0}]
[null,null,null,"Pre-Tax Project IRR",null,{"$f":"XIRR(L17:NG17,L4:NG4)","v":9.7073310613632197E-2},null,null,"%"]
[]
[null,"MRA"]
[]
[null,null,null,"Annual Inflation rate",null,null,null,null,"% p.a.",null,null,{"$f":"LOOKUP(L5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(M5,InputS!$30:$30,InputS!36:36)","v":2.5000000000000001E-2},{"$f":"LOOKUP(N5,InputS!$30:$30,InputS!36:36)","v":2.1999999999999999E-2},{"$f":"LOOKUP(O5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(P5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(Q5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(R5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(S5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(T5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(U5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(V5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(W5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(X5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(Y5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(Z5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AA5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AB5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AC5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AD5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AE5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AF5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AG5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AH5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AI5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AJ5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AK5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AL5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AM5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AN5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AO5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AP5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AQ5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AR5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AS5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AT5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AU5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AV5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AW5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AX5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AY5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(AZ5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BA5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BB5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BC5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BD5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BE5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BF5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BG5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BH5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BI5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BJ5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BK5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BL5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BM5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BN5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BO5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BP5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BQ5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BR5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BS5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BT5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BU5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BV5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BW5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BX5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BY5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(BZ5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CA5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CB5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CC5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CD5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CE5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CF5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CG5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CH5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CI5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CJ5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CK5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CL5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CM5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CN5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CO5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CP5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CQ5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CR5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CS5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CT5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CU5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CV5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CW5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CX5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CY5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(CZ5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DA5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DB5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DC5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DD5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DE5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DF5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DG5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DH5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DI5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DJ5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DK5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DL5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DM5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DN5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DO5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DP5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DQ5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DR5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DS5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DT5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DU5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DV5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DW5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DX5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DY5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(DZ5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(EA5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(EB5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(EC5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(ED5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(EE5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(EF5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(EG5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(EH5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(EI5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(EJ5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(EK5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(EL5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(EM5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(EN5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(EO5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(EP5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(EQ5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(ER5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(ES5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(ET5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(EU5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(EV5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(EW5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(EX5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(EY5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(EZ5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FA5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FB5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FC5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FD5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FE5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FF5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FG5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FH5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FI5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FJ5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FK5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FL5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FM5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FN5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FO5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FP5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FQ5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FR5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FS5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FT5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FU5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FV5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FW5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FX5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FY5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(FZ5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GA5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GB5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GC5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GD5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GE5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GF5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GG5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GH5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GI5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GJ5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GK5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GL5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GM5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GN5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GO5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GP5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GQ5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GR5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GS5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GT5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GU5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GV5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GW5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GX5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GY5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(GZ5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HA5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HB5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HC5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HD5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HE5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HF5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HG5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HH5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HI5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HJ5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HK5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HL5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HM5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HN5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HO5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HP5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HQ5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HR5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HS5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HT5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HU5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HV5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HW5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HX5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HY5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(HZ5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(IA5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(IB5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(IC5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(ID5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(IE5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(IF5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(IG5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(IH5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(II5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(IJ5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(IK5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(IL5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(IM5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(IN5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(IO5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(IP5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(IQ5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(IR5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(IS5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(IT5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(IU5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(IV5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(IW5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(IX5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(IY5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(IZ5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JA5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JB5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JC5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JD5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JE5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JF5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JG5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JH5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JI5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JJ5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JK5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JL5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JM5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JN5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JO5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JP5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JQ5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JR5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JS5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JT5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JU5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JV5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JW5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JX5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JY5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(JZ5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KA5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KB5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KC5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KD5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KE5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KF5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KG5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KH5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KI5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KJ5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KK5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KL5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KM5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KN5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KO5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KP5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KQ5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KR5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KS5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KT5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KU5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KV5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KW5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KX5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KY5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(KZ5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LA5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LB5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LC5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LD5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LE5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LF5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LG5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LH5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LI5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LJ5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LK5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LL5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LM5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LN5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LO5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LP5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LQ5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LR5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LS5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LT5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LU5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LV5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LW5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LX5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LY5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(LZ5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(MA5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(MB5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(MC5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(MD5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(ME5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(MF5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(MG5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(MH5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(MI5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(MJ5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(MK5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(ML5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(MM5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(MN5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(MO5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(MP5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(MQ5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(MR5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(MS5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(MT5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(MU5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(MV5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(MW5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(MX5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(MY5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(MZ5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(NA5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(NB5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(NC5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(ND5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(NE5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(NF5,InputS!$30:$30,InputS!36:36)","v":0.02},{"$f":"LOOKUP(NG5,InputS!$30:$30,InputS!36:36)","v":0.02}]
[null,null,null,"Months in a year",null,null,null,null,"months",null,null,{"$f":"Months_in_year/L9","v":1},{"$f":"Months_in_year/M9","v":1},{"$f":"Months_in_year/N9","v":1},{"$f":"Months_in_year/O9","v":1},{"$f":"Months_in_year/P9","v":1},{"$f":"Months_in_year/Q9","v":1},{"$f":"Months_in_year/R9","v":1},{"$f":"Months_in_year/S9","v":1},{"$f":"Months_in_year/T9","v":1},{"$f":"Months_in_year/U9","v":1},{"$f":"Months_in_year/V9","v":1},{"$f":"Months_in_year/W9","v":1},{"$f":"Months_in_year/X9","v":1},{"$f":"Months_in_year/Y9","v":1},{"$f":"Months_in_year/Z9","v":1},{"$f":"Months_in_year/AA9","v":1},{"$f":"Months_in_year/AB9","v":1},{"$f":"Months_in_year/AC9","v":1},{"$f":"Months_in_year/AD9","v":1},{"$f":"Months_in_year/AE9","v":1},{"$f":"Months_in_year/AF9","v":1},{"$f":"Months_in_year/AG9","v":1},{"$f":"Months_in_year/AH9","v":1},{"$f":"Months_in_year/AI9","v":1},{"$f":"Months_in_year/AJ9","v":1},{"$f":"Months_in_year/AK9","v":1},{"$f":"Months_in_year/AL9","v":1},{"$f":"Months_in_year/AM9","v":1},{"$f":"Months_in_year/AN9","v":1},{"$f":"Months_in_year/AO9","v":1},{"$f":"Months_in_year/AP9","v":1},{"$f":"Months_in_year/AQ9","v":1},{"$f":"Months_in_year/AR9","v":1},{"$f":"Months_in_year/AS9","v":1},{"$f":"Months_in_year/AT9","v":1},{"$f":"Months_in_year/AU9","v":1},{"$f":"Months_in_year/AV9","v":1},{"$f":"Months_in_year/AW9","v":1},{"$f":"Months_in_year/AX9","v":1},{"$f":"Months_in_year/AY9","v":1},{"$f":"Months_in_year/AZ9","v":1},{"$f":"Months_in_year/BA9","v":1},{"$f":"Months_in_year/BB9","v":1},{"$f":"Months_in_year/BC9","v":1},{"$f":"Months_in_year/BD9","v":1},{"$f":"Months_in_year/BE9","v":1},{"$f":"Months_in_year/BF9","v":1},{"$f":"Months_in_year/BG9","v":1},{"$f":"Months_in_year/BH9","v":1},{"$f":"Months_in_year/BI9","v":1},{"$f":"Months_in_year/BJ9","v":1},{"$f":"Months_in_year/BK9","v":1},{"$f":"Months_in_year/BL9","v":1},{"$f":"Months_in_year/BM9","v":1},{"$f":"Months_in_year/BN9","v":1},{"$f":"Months_in_year/BO9","v":1},{"$f":"Months_in_year/BP9","v":1},{"$f":"Months_in_year/BQ9","v":1},{"$f":"Months_in_year/BR9","v":1},{"$f":"Months_in_year/BS9","v":1},{"$f":"Months_in_year/BT9","v":1},{"$f":"Months_in_year/BU9","v":1},{"$f":"Months_in_year/BV9","v":1},{"$f":"Months_in_year/BW9","v":1},{"$f":"Months_in_year/BX9","v":1},{"$f":"Months_in_year/BY9","v":1},{"$f":"Months_in_year/BZ9","v":1},{"$f":"Months_in_year/CA9","v":1},{"$f":"Months_in_year/CB9","v":1},{"$f":"Months_in_year/CC9","v":1},{"$f":"Months_in_year/CD9","v":1},{"$f":"Months_in_year/CE9","v":1},{"$f":"Months_in_year/CF9","v":1},{"$f":"Months_in_year/CG9","v":1},{"$f":"Months_in_year/CH9","v":1},{"$f":"Months_in_year/CI9","v":1},{"$f":"Months_in_year/CJ9","v":1},{"$f":"Months_in_year/CK9","v":1},{"$f":"Months_in_year/CL9","v":1},{"$f":"Months_in_year/CM9","v":1},{"$f":"Months_in_year/CN9","v":1},{"$f":"Months_in_year/CO9","v":1},{"$f":"Months_in_year/CP9","v":1},{"$f":"Months_in_year/CQ9","v":1},{"$f":"Months_in_year/CR9","v":1},{"$f":"Months_in_year/CS9","v":1},{"$f":"Months_in_year/CT9","v":1},{"$f":"Months_in_year/CU9","v":1},{"$f":"Months_in_year/CV9","v":1},{"$f":"Months_in_year/CW9","v":1},{"$f":"Months_in_year/CX9","v":1},{"$f":"Months_in_year/CY9","v":1},{"$f":"Months_in_year/CZ9","v":1},{"$f":"Months_in_year/DA9","v":1},{"$f":"Months_in_year/DB9","v":1},{"$f":"Months_in_year/DC9","v":1},{"$f":"Months_in_year/DD9","v":1},{"$f":"Months_in_year/DE9","v":1},{"$f":"Months_in_year/DF9","v":1},{"$f":"Months_in_year/DG9","v":1},{"$f":"Months_in_year/DH9","v":1},{"$f":"Months_in_year/DI9","v":1},{"$f":"Months_in_year/DJ9","v":1},{"$f":"Months_in_year/DK9","v":1},{"$f":"Months_in_year/DL9","v":1},{"$f":"Months_in_year/DM9","v":1},{"$f":"Months_in_year/DN9","v":1},{"$f":"Months_in_year/DO9","v":1},{"$f":"Months_in_year/DP9","v":1},{"$f":"Months_in_year/DQ9","v":1},{"$f":"Months_in_year/DR9","v":1},{"$f":"Months_in_year/DS9","v":1},{"$f":"Months_in_year/DT9","v":1},{"$f":"Months_in_year/DU9","v":1},{"$f":"Months_in_year/DV9","v":1},{"$f":"Months_in_year/DW9","v":1},{"$f":"Months_in_year/DX9","v":1},{"$f":"Months_in_year/DY9","v":1},{"$f":"Months_in_year/DZ9","v":1},{"$f":"Months_in_year/EA9","v":1},{"$f":"Months_in_year/EB9","v":1},{"$f":"Months_in_year/EC9","v":1},{"$f":"Months_in_year/ED9","v":1},{"$f":"Months_in_year/EE9","v":1},{"$f":"Months_in_year/EF9","v":1},{"$f":"Months_in_year/EG9","v":1},{"$f":"Months_in_year/EH9","v":1},{"$f":"Months_in_year/EI9","v":1},{"$f":"Months_in_year/EJ9","v":1},{"$f":"Months_in_year/EK9","v":1},{"$f":"Months_in_year/EL9","v":1},{"$f":"Months_in_year/EM9","v":1},{"$f":"Months_in_year/EN9","v":1},{"$f":"Months_in_year/EO9","v":1},{"$f":"Months_in_year/EP9","v":1},{"$f":"Months_in_year/EQ9","v":1},{"$f":"Months_in_year/ER9","v":1},{"$f":"Months_in_year/ES9","v":1},{"$f":"Months_in_year/ET9","v":1},{"$f":"Months_in_year/EU9","v":1},{"$f":"Months_in_year/EV9","v":1},{"$f":"Months_in_year/EW9","v":1},{"$f":"Months_in_year/EX9","v":1},{"$f":"Months_in_year/EY9","v":1},{"$f":"Months_in_year/EZ9","v":1},{"$f":"Months_in_year/FA9","v":1},{"$f":"Months_in_year/FB9","v":1},{"$f":"Months_in_year/FC9","v":1},{"$f":"Months_in_year/FD9","v":1},{"$f":"Months_in_year/FE9","v":1},{"$f":"Months_in_year/FF9","v":1},{"$f":"Months_in_year/FG9","v":1},{"$f":"Months_in_year/FH9","v":1},{"$f":"Months_in_year/FI9","v":1},{"$f":"Months_in_year/FJ9","v":1},{"$f":"Months_in_year/FK9","v":1},{"$f":"Months_in_year/FL9","v":1},{"$f":"Months_in_year/FM9","v":1},{"$f":"Months_in_year/FN9","v":1},{"$f":"Months_in_year/FO9","v":1},{"$f":"Months_in_year/FP9","v":1},{"$f":"Months_in_year/FQ9","v":1},{"$f":"Months_in_year/FR9","v":1},{"$f":"Months_in_year/FS9","v":1},{"$f":"Months_in_year/FT9","v":1},{"$f":"Months_in_year/FU9","v":1},{"$f":"Months_in_year/FV9","v":1},{"$f":"Months_in_year/FW9","v":1},{"$f":"Months_in_year/FX9","v":1},{"$f":"Months_in_year/FY9","v":1},{"$f":"Months_in_year/FZ9","v":1},{"$f":"Months_in_year/GA9","v":1},{"$f":"Months_in_year/GB9","v":1},{"$f":"Months_in_year/GC9","v":1},{"$f":"Months_in_year/GD9","v":1},{"$f":"Months_in_year/GE9","v":1},{"$f":"Months_in_year/GF9","v":1},{"$f":"Months_in_year/GG9","v":1},{"$f":"Months_in_year/GH9","v":1},{"$f":"Months_in_year/GI9","v":1},{"$f":"Months_in_year/GJ9","v":1},{"$f":"Months_in_year/GK9","v":1},{"$f":"Months_in_year/GL9","v":1},{"$f":"Months_in_year/GM9","v":1},{"$f":"Months_in_year/GN9","v":1},{"$f":"Months_in_year/GO9","v":1},{"$f":"Months_in_year/GP9","v":1},{"$f":"Months_in_year/GQ9","v":1},{"$f":"Months_in_year/GR9","v":1},{"$f":"Months_in_year/GS9","v":1},{"$f":"Months_in_year/GT9","v":1},{"$f":"Months_in_year/GU9","v":1},{"$f":"Months_in_year/GV9","v":1},{"$f":"Months_in_year/GW9","v":1},{"$f":"Months_in_year/GX9","v":1},{"$f":"Months_in_year/GY9","v":1},{"$f":"Months_in_year/GZ9","v":1},{"$f":"Months_in_year/HA9","v":1},{"$f":"Months_in_year/HB9","v":1},{"$f":"Months_in_year/HC9","v":1},{"$f":"Months_in_year/HD9","v":1},{"$f":"Months_in_year/HE9","v":1},{"$f":"Months_in_year/HF9","v":1},{"$f":"Months_in_year/HG9","v":1},{"$f":"Months_in_year/HH9","v":1},{"$f":"Months_in_year/HI9","v":1},{"$f":"Months_in_year/HJ9","v":1},{"$f":"Months_in_year/HK9","v":1},{"$f":"Months_in_year/HL9","v":1},{"$f":"Months_in_year/HM9","v":1},{"$f":"Months_in_year/HN9","v":1},{"$f":"Months_in_year/HO9","v":1},{"$f":"Months_in_year/HP9","v":1},{"$f":"Months_in_year/HQ9","v":1},{"$f":"Months_in_year/HR9","v":1},{"$f":"Months_in_year/HS9","v":1},{"$f":"Months_in_year/HT9","v":1},{"$f":"Months_in_year/HU9","v":1},{"$f":"Months_in_year/HV9","v":1},{"$f":"Months_in_year/HW9","v":1},{"$f":"Months_in_year/HX9","v":1},{"$f":"Months_in_year/HY9","v":1},{"$f":"Months_in_year/HZ9","v":1},{"$f":"Months_in_year/IA9","v":1},{"$f":"Months_in_year/IB9","v":1},{"$f":"Months_in_year/IC9","v":1},{"$f":"Months_in_year/ID9","v":1},{"$f":"Months_in_year/IE9","v":1},{"$f":"Months_in_year/IF9","v":1},{"$f":"Months_in_year/IG9","v":1},{"$f":"Months_in_year/IH9","v":1},{"$f":"Months_in_year/II9","v":1},{"$f":"Months_in_year/IJ9","v":1},{"$f":"Months_in_year/IK9","v":1},{"$f":"Months_in_year/IL9","v":1},{"$f":"Months_in_year/IM9","v":1},{"$f":"Months_in_year/IN9","v":1},{"$f":"Months_in_year/IO9","v":1},{"$f":"Months_in_year/IP9","v":1},{"$f":"Months_in_year/IQ9","v":1},{"$f":"Months_in_year/IR9","v":1},{"$f":"Months_in_year/IS9","v":1},{"$f":"Months_in_year/IT9","v":1},{"$f":"Months_in_year/IU9","v":1},{"$f":"Months_in_year/IV9","v":1},{"$f":"Months_in_year/IW9","v":1},{"$f":"Months_in_year/IX9","v":1},{"$f":"Months_in_year/IY9","v":1},{"$f":"Months_in_year/IZ9","v":1},{"$f":"Months_in_year/JA9","v":1},{"$f":"Months_in_year/JB9","v":1},{"$f":"Months_in_year/JC9","v":1},{"$f":"Months_in_year/JD9","v":1},{"$f":"Months_in_year/JE9","v":1},{"$f":"Months_in_year/JF9","v":1},{"$f":"Months_in_year/JG9","v":1},{"$f":"Months_in_year/JH9","v":1},{"$f":"Months_in_year/JI9","v":1},{"$f":"Months_in_year/JJ9","v":1},{"$f":"Months_in_year/JK9","v":1},{"$f":"Months_in_year/JL9","v":1},{"$f":"Months_in_year/JM9","v":1},{"$f":"Months_in_year/JN9","v":1},{"$f":"Months_in_year/JO9","v":1},{"$f":"Months_in_year/JP9","v":1},{"$f":"Months_in_year/JQ9","v":1},{"$f":"Months_in_year/JR9","v":1},{"$f":"Months_in_year/JS9","v":1},{"$f":"Months_in_year/JT9","v":1},{"$f":"Months_in_year/JU9","v":1},{"$f":"Months_in_year/JV9","v":1},{"$f":"Months_in_year/JW9","v":1},{"$f":"Months_in_year/JX9","v":1},{"$f":"Months_in_year/JY9","v":1},{"$f":"Months_in_year/JZ9","v":1},{"$f":"Months_in_year/KA9","v":1},{"$f":"Months_in_year/KB9","v":1},{"$f":"Months_in_year/KC9","v":1},{"$f":"Months_in_year/KD9","v":1},{"$f":"Months_in_year/KE9","v":1},{"$f":"Months_in_year/KF9","v":1},{"$f":"Months_in_year/KG9","v":1},{"$f":"Months_in_year/KH9","v":1},{"$f":"Months_in_year/KI9","v":1},{"$f":"Months_in_year/KJ9","v":1},{"$f":"Months_in_year/KK9","v":1},{"$f":"Months_in_year/KL9","v":1},{"$f":"Months_in_year/KM9","v":1},{"$f":"Months_in_year/KN9","v":1},{"$f":"Months_in_year/KO9","v":1},{"$f":"Months_in_year/KP9","v":1},{"$f":"Months_in_year/KQ9","v":1},{"$f":"Months_in_year/KR9","v":1},{"$f":"Months_in_year/KS9","v":1},{"$f":"Months_in_year/KT9","v":1},{"$f":"Months_in_year/KU9","v":1},{"$f":"Months_in_year/KV9","v":1},{"$f":"Months_in_year/KW9","v":1},{"$f":"Months_in_year/KX9","v":1},{"$f":"Months_in_year/KY9","v":1},{"$f":"Months_in_year/KZ9","v":1},{"$f":"Months_in_year/LA9","v":1},{"$f":"Months_in_year/LB9","v":1},{"$f":"Months_in_year/LC9","v":1},{"$f":"Months_in_year/LD9","v":1},{"$f":"Months_in_year/LE9","v":1},{"$f":"Months_in_year/LF9","v":1},{"$f":"Months_in_year/LG9","v":1},{"$f":"Months_in_year/LH9","v":1},{"$f":"Months_in_year/LI9","v":1},{"$f":"Months_in_year/LJ9","v":1},{"$f":"Months_in_year/LK9","v":1},{"$f":"Months_in_year/LL9","v":1},{"$f":"Months_in_year/LM9","v":1},{"$f":"Months_in_year/LN9","v":1},{"$f":"Months_in_year/LO9","v":1},{"$f":"Months_in_year/LP9","v":1},{"$f":"Months_in_year/LQ9","v":1},{"$f":"Months_in_year/LR9","v":1},{"$f":"Months_in_year/LS9","v":1},{"$f":"Months_in_year/LT9","v":1},{"$f":"Months_in_year/LU9","v":1},{"$f":"Months_in_year/LV9","v":1},{"$f":"Months_in_year/LW9","v":1},{"$f":"Months_in_year/LX9","v":1},{"$f":"Months_in_year/LY9","v":1},{"$f":"Months_in_year/LZ9","v":1},{"$f":"Months_in_year/MA9","v":1},{"$f":"Months_in_year/MB9","v":1},{"$f":"Months_in_year/MC9","v":1},{"$f":"Months_in_year/MD9","v":1},{"$f":"Months_in_year/ME9","v":1},{"$f":"Months_in_year/MF9","v":1},{"$f":"Months_in_year/MG9","v":1},{"$f":"Months_in_year/MH9","v":1},{"$f":"Months_in_year/MI9","v":1},{"$f":"Months_in_year/MJ9","v":1},{"$f":"Months_in_year/MK9","v":1},{"$f":"Months_in_year/ML9","v":1},{"$f":"Months_in_year/MM9","v":1},{"$f":"Months_in_year/MN9","v":1},{"$f":"Months_in_year/MO9","v":1},{"$f":"Months_in_year/MP9","v":1},{"$f":"Months_in_year/MQ9","v":1},{"$f":"Months_in_year/MR9","v":1},{"$f":"Months_in_year/MS9","v":1},{"$f":"Months_in_year/MT9","v":1},{"$f":"Months_in_year/MU9","v":1},{"$f":"Months_in_year/MV9","v":1},{"$f":"Months_in_year/MW9","v":1},{"$f":"Months_in_year/MX9","v":1},{"$f":"Months_in_year/MY9","v":1},{"$f":"Months_in_year/MZ9","v":1},{"$f":"Months_in_year/NA9","v":1},{"$f":"Months_in_year/NB9","v":1},{"$f":"Months_in_year/NC9","v":1},{"$f":"Months_in_year/ND9","v":1},{"$f":"Months_in_year/NE9","v":1},{"$f":"Months_in_year/NF9","v":1},{"$f":"Months_in_year/NG9","v":1}]
[null,null,null,"Periodic inflation rate",null,null,null,null,"% p.p.",null,null,{"$f":"(1 + L22 ) ^(1/L23)-1","v":2.0000000000000018E-2},{"$f":"(1 + M22 ) ^(1/M23)-1","v":2.4999999999999911E-2},2.200000000000002E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"(1 + BY22 ) ^(1/BY23)-1","v":2.0000000000000018E-2},2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"(1 + EK22 ) ^(1/EK23)-1","v":2.0000000000000018E-2},2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"(1 + GW22 ) ^(1/GW23)-1","v":2.0000000000000018E-2},2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"(1 + JI22 ) ^(1/JI23)-1","v":2.0000000000000018E-2},2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"(1 + LU22 ) ^(1/LU23)-1","v":2.0000000000000018E-2},2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2]
[null,null,null,"Inflation Index",null,null,null,null,"#",null,1,{"$f":"K25*(1+L24 * L8 )","v":1},{"$f":"L25*(1+M24 * M8 )","v":1},1.022,1.04244,1.0632888,1.0845545760000002,1.1062456675200001,1.1283705808704001,1.150937992487808,1.1739567523375642,1.1974358873843156,1.2213846051320019,1.2458122972346419,1.2707285431793347,1.2961431140429214,1.3220659763237799,1.3485072958502555,1.3754774417672606,1.4029869906026058,1.4310467304146579,1.4596676650229512,1.4888610183234103,1.5186382386898785,1.5490110034636762,1.5799912235329496,1.6115910480036086,1.6438228689636809,1.6766993263429546,1.7102333128698137,1.74443797912721,1.7793267387097542,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,{"$f":"BX25*(1+BY24 * BY8 )","v":1.8149132734839493},1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,{"$f":"EJ25*(1+EK24 * EK8 )","v":1.8149132734839493},1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,{"$f":"GV25*(1+GW24 * GW8 )","v":1.8149132734839493},1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,{"$f":"JH25*(1+JI24 * JI8 )","v":1.8149132734839493},1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,{"$f":"LT25*(1+LU24 * LU8 )","v":1.8149132734839493},1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493,1.8149132734839493]
[]
[null,null,null,"Major Maintenance - Nominal",null,{"$f":"InputC!G81","v":4000000},null,null,null,null,null,{"$f":"$F27 * L25","v":4000000},{"$f":"$F27 * M25","v":4000000},4088000,4169760,4253155.2,4338218.3040000005,4424982.6700800005,4513482.3234816007,4603751.969951232,4695827.009350257,4789743.5495372629,4885538.4205280077,4983249.1889385674,5082914.1727173384,5184572.4561716858,5288263.9052951196,5394029.1834010221,5501909.7670690427,5611947.962410423,5724186.9216586314,5838670.6600918043,5955444.0732936412,6074552.954759514,6196044.0138547048,6319964.8941317983,6446364.1920144344,6575291.4758547237,6706797.3053718181,6840933.251479255,6977751.9165088404,7117306.9548390172,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,{"$f":"$F27 * BY25","v":7259653.093935797},7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,{"$f":"$F27 * EK25","v":7259653.093935797},7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,{"$f":"$F27 * GW25","v":7259653.093935797},7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,{"$f":"$F27 * JI25","v":7259653.093935797},7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,{"$f":"$F27 * LU25","v":7259653.093935797},7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797,7259653.093935797]
[null,null,null,"Operation  period counter",null,null,null,null,"#",null,null,{"$f":"(L8 + K28) * L8","v":0},{"$f":"(M8 + L28) * M8","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BY8 + BX28) * BY8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EK8 + EJ28) * EK8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GW8 + GV28) * GW8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JI8 + JH28) * JI8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LU8 + LT28) * LU8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"InputC!D87&\" \"&InputC!C85","v":"Major turbine maintenance Incurred every"},null,{"$f":"InputC!G87","v":5},{"$f":"F29 * Months_in_year/G9","v":5},null,"Flag",{"$f":"SUM(L29:XFD29)","v":6},null,{"$f":"(MOD(L28,$G29) =0)* L8","v":0},{"$f":"(MOD(M28,$G29) =0)* M8","v":0},0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(MOD(BY28,$G29) =0)* BY8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(MOD(EK28,$G29) =0)* EK8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(MOD(GW28,$G29) =0)* GW8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(MOD(JI28,$G29) =0)* JI8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(MOD(LU28,$G29) =0)* LU8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Period before COD",null,{"$f":"EDATE(F8,-F9)","v":"2020-01-01"},null,null,"Flag",null,null,{"$f":"(L3=$F$30)*1","v":0},{"$f":"(M3=$F$30)*1","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BY3=$F$30)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EK3=$F$30)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GW3=$F$30)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JI3=$F$30)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LU3=$F$30)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Adjusted flag",null,null,null,null,"Flag",null,null,{"$f":"SUM(L29:L30)","v":0},{"$f":"SUM(M29:M30)","v":1},0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY29:BY30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK29:EK30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GW29:GW30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JI29:JI30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LU29:LU30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Major Maintenance counter",null,null,null,null,"#",null,null,{"$f":"K32 + K31","v":0},{"$f":"L32 + L31","v":0},1,1,1,1,1,2,2,2,2,2,3,3,3,3,3,4,4,4,4,4,5,5,5,5,5,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"BX32 + BX31","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"EJ32 + EJ31","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"GV32 + GV31","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"JH32 + JH31","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"LT32 + LT31","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,null,null,"Maintenance incurred",null,null,null,null,{"$f":"Currency","v":"€"},{"$f":"SUM(L33:XFD33)","v":34494938.917093195},null,{"$f":"L27*L29","v":0},{"$f":"M27*M29","v":0},0,0,0,0,4424982.6700800005,0,0,0,0,4885538.4205280077,0,0,0,0,5394029.1834010221,0,0,0,0,5955444.0732936412,0,0,0,0,6575291.4758547237,0,0,0,0,7259653.093935797,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY27*BY29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK27*EK29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW27*GW29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI27*JI29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU27*LU29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Base for computing the reserve",null,null,null,null,{"$f":"I33","v":"€"},null,null,{"$f":"SUMIF(32:32,L32,33:33)*L10","v":0},{"$f":"SUMIF(32:32,M32,33:33)*M10","v":0},4424982.6700800005,4424982.6700800005,4424982.6700800005,4424982.6700800005,4424982.6700800005,4885538.4205280077,4885538.4205280077,4885538.4205280077,4885538.4205280077,4885538.4205280077,5394029.1834010221,5394029.1834010221,5394029.1834010221,5394029.1834010221,5394029.1834010221,5955444.0732936412,5955444.0732936412,5955444.0732936412,5955444.0732936412,5955444.0732936412,6575291.4758547237,6575291.4758547237,6575291.4758547237,6575291.4758547237,6575291.4758547237,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(32:32,BY32,33:33)*BY10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(32:32,EK32,33:33)*EK10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(32:32,GW32,33:33)*GW10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(32:32,JI32,33:33)*JI10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(32:32,LU32,33:33)*LU10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Spread period",null,{"$f":"G29","v":5},null,null,{"$f":"I34","v":"€"},null,null,{"$f":"COUNTIF(32:32,L32)","v":2},{"$f":"COUNTIF(32:32,M32)","v":2},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,{"$f":"COUNTIF(32:32,BY32)","v":328},328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,{"$f":"COUNTIF(32:32,EK32)","v":328},328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,{"$f":"COUNTIF(32:32,GW32)","v":328},328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,{"$f":"COUNTIF(32:32,JI32)","v":328},328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,{"$f":"COUNTIF(32:32,LU32)","v":328},328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328,328]
[null,null,null,"Deposits to the Reserve Account",null,null,null,null,{"$f":"I35","v":"€"},{"$f":"SUM(L36:XFD36)","v":27235285.823157385},null,{"$f":"L34/L35","v":0},{"$f":"M34/M35","v":0},884996.53401600011,884996.53401600011,884996.53401600011,884996.53401600011,884996.53401600011,977107.68410560151,977107.68410560151,977107.68410560151,977107.68410560151,977107.68410560151,1078805.8366802044,1078805.8366802044,1078805.8366802044,1078805.8366802044,1078805.8366802044,1191088.8146587282,1191088.8146587282,1191088.8146587282,1191088.8146587282,1191088.8146587282,1315058.2951709446,1315058.2951709446,1315058.2951709446,1315058.2951709446,1315058.2951709446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY34/BY35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK34/EK35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW34/GW35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI34/JI35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU34/LU35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Starting balance",null,null,null,null,"€",null,null,{"$f":"K42","v":0},{"$f":"L42","v":0},0,884996.53401600011,1769993.0680320002,2654989.6020480003,3539986.1360640004,0,977107.68410560151,1954215.368211203,2931323.0523168044,3908430.736422406,0,1078805.8366802044,2157611.6733604087,3236417.5100406129,4315223.3467208175,0,1191088.8146587282,2382177.6293174564,3573266.4439761844,4764355.2586349128,0,1315058.2951709446,2630116.5903418893,3945174.8855128339,5260233.1806837786,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deposits ",null,null,null,null,"€",null,null,{"$f":"L36","v":0},{"$f":"M36","v":0},884996.53401600011,884996.53401600011,884996.53401600011,884996.53401600011,884996.53401600011,977107.68410560151,977107.68410560151,977107.68410560151,977107.68410560151,977107.68410560151,1078805.8366802044,1078805.8366802044,1078805.8366802044,1078805.8366802044,1078805.8366802044,1191088.8146587282,1191088.8146587282,1191088.8146587282,1191088.8146587282,1191088.8146587282,1315058.2951709446,1315058.2951709446,1315058.2951709446,1315058.2951709446,1315058.2951709446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Withdrawls",null,null,null,null,"€",null,null,{"$f":"L33 * L10","v":0},{"$f":"M33 * M10","v":0},0,0,0,0,4424982.6700800005,0,0,0,0,4885538.4205280077,0,0,0,0,5394029.1834010221,0,0,0,0,5955444.0732936412,0,0,0,0,6575291.4758547237,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY33 * BY10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK33 * EK10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW33 * GW10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI33 * JI10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU33 * LU10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Ending Balance",null,null,null,null,"€",null,null,{"$f":"L39 + L40 - L41","v":0},{"$f":"M39 + M40 - M41","v":0},884996.53401600011,1769993.0680320002,2654989.6020480003,3539986.1360640004,0,977107.68410560151,1954215.368211203,2931323.0523168044,3908430.736422406,0,1078805.8366802044,2157611.6733604087,3236417.5100406129,4315223.3467208175,0,1191088.8146587282,2382177.6293174564,3573266.4439761844,4764355.2586349128,0,1315058.2951709446,2630116.5903418893,3945174.8855128339,5260233.1806837786,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY39 + BY40 - BY41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK39 + EK40 - EK41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW39 + GW40 - GW41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI39 + JI40 - JI41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU39 + LU40 - LU41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"MRA Check",null,{"$f":"LOOKUP(G10,4:4,42:42)","v":0},null,null,"Check"]
[]
[null,"MRA"]
[]
[null,null,null,"CFADS ",null,null,null,null,{"$f":"Currency","v":"€"},{"$f":"SUM(L48:XFD48)","v":1403529885.9549417},null,{"$f":"L15-L36","v":0},{"$f":"M15-M36","v":0},32677235.586965285,33477480.229384914,34293729.76465293,35242636.621652722,35975530.307119153,36749629.693852246,37633164.441411406,38660291.740272507,39453599.435282297,40391213.577670053,41245881.850330971,42357677.47103215,43216379.232886218,44231282.934277549,45266484.709696703,46357645.066912301,47287131.469791807,48385695.875480808,49506231.569283605,50808877.33803539,51691013.832282662,52880135.274831742,54093039.146231793,55503064.819416642,56592106.282864466,59194307.869596131,60507194.026988052,62033451.162068978,63212264.665678367,64605509.958991945,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY15-BY36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK15-EK36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW15-GW36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI15-JI36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU15-LU36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS over debt life",null,null,null,null,null,{"$f":"SUM(L49:XFD49)","v":1093977158.2716181},null,{"$f":"L48 * L10","v":0},{"$f":"M48 * M10","v":0},32677235.586965285,33477480.229384914,34293729.76465293,35242636.621652722,35975530.307119153,36749629.693852246,37633164.441411406,38660291.740272507,39453599.435282297,40391213.577670053,41245881.850330971,42357677.47103215,43216379.232886218,44231282.934277549,45266484.709696703,46357645.066912301,47287131.469791807,48385695.875480808,49506231.569283605,50808877.33803539,51691013.832282662,52880135.274831742,54093039.146231793,55503064.819416642,56592106.282864466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY48 * BY10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK48 * EK10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW48 * GW10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI48 * JI10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU48 * LU10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service period",null,{"$f":"EDATE(F10,5)","v":"2021-06-01"},{"$f":"EDATE(F50,6)","v":"2021-12-01"},null,"Flag"]
[null,null,null,"Month #",null,null,null,null,"Month#",null,null,{"$f":"MONTH(L4)","v":12},{"$f":"MONTH(M4)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"MONTH(BY4)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"MONTH(EK4)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"MONTH(GW4)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"MONTH(JI4)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"MONTH(LU4)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12]
[null,null,null,"Month of Debt Service",null,{"$f":"MONTH(F50)","v":6},{"$f":"MONTH(G50)","v":12},null,null,{"$f":"SUM(L52:XFD52)","v":25},null,{"$f":"(OR(L51 =$F52, L51=$G52))* L10","v":0},{"$f":"(OR(M51 =$F52, M51=$G52))* M10","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OR(BY51 =$F52, BY51=$G52))* BY10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OR(EK51 =$F52, EK51=$G52))* EK10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OR(GW51 =$F52, GW51=$G52))* GW10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OR(JI51 =$F52, JI51=$G52))* JI10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OR(LU51 =$F52, LU51=$G52))* LU10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D30","v":"Period before COD"},null,null,null,null,null,null,{"$f":"K30","v":0},0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EC30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GO30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JA30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LM30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L52 + L53","v":0},{"$f":"M52 + M53","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY52 + BY53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK52 + EK53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW52 + GW53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI52 + JI53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU52 + LU53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Counter",null,null,null,null,null,null,null,{"$f":"K55 + K54","v":0},{"$f":"L55 + L54","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,{"$f":"BX55 + BX54","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,{"$f":"EJ55 + EJ54","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,{"$f":"GV55 + GV54","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,{"$f":"JH55 + JH54","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,{"$f":"LT55 + LT54","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,null,null,"CFADS in Debt Service Period",null,null,null,null,null,{"$f":"SUM(L56:XFD56)","v":1093977158.2716181},null,{"$f":"SUMIF(55:55,L55,49:49) * L52","v":0},{"$f":"SUMIF(55:55,M55,49:49) * M52","v":0},32677235.586965285,33477480.229384914,34293729.76465293,35242636.621652722,35975530.307119153,36749629.693852246,37633164.441411406,38660291.740272507,39453599.435282297,40391213.577670053,41245881.850330971,42357677.47103215,43216379.232886218,44231282.934277549,45266484.709696703,46357645.066912301,47287131.469791807,48385695.875480808,49506231.569283605,50808877.33803539,51691013.832282662,52880135.274831742,54093039.146231793,55503064.819416642,56592106.282864466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(55:55,BY55,49:49) * BY52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(55:55,EK55,49:49) * EK52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(55:55,GW55,49:49) * GW52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(55:55,JI55,49:49) * JI52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(55:55,LU55,49:49) * LU52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Target Debt Service",null,{"$f":"InputC!G125","v":1.4},null,null,null,781412255.90829897,null,{"$f":"L56/$F57","v":0},{"$f":"M56/$F57","v":0},23340882.562118061,23912485.878132083,24495521.260466382,25173311.87260909,25696807.362227969,26249735.495608747,26880831.743865293,27614494.100194648,28181142.45377307,28850866.841192897,29461344.17880784,30255483.907880109,30868842.309204444,31593773.524483968,32333203.364069074,33112603.619223073,33776522.478422724,34561211.339629151,35361593.978059717,36292055.241453849,36922152.737344764,37771525.196308389,38637885.104451284,39645046.299583316,40422933.05918891,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY56/$F57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK56/$F57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW56/$F57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI56/$F57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU56/$F57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Aging years",null,{"$f":"Months_in_year/G9","v":1},null,null,null,null,null,{"$f":"ROUNDUP(L28/$F$58,0)","v":0},{"$f":"ROUNDUP(M28/$F$58,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BY28/$F$58,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(EK28/$F$58,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(GW28/$F$58,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(JI28/$F$58,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(LU28/$F$58,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Annual margin",null,null,null,null,"% p.a.",null,null,{"$f":"LOOKUP(L58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(M58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(N58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(O58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(P58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(Q58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(R58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(S58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(T58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(U58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(V58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(W58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(X58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(Y58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(Z58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(AA58,InputS!19:19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AB58,InputS!19:19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AC58,InputS!19:19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AD58,InputS!19:19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AE58,InputS!19:19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AF58,InputS!19:19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AG58,InputS!19:19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AH58,InputS!19:19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AI58,InputS!19:19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AJ58,InputS!19:19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AK58,InputS!19:19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AL58,InputS!19:19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AM58,InputS!19:19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AN58,InputS!19:19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AO58,InputS!19:19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AP58,InputS!19:19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AQ58,InputS!19:19,InputS!24:24)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AR58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(AS58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(AT58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(AU58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(AV58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(AW58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(AX58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(AY58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(AZ58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(BA58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(BB58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(BC58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(BD58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(BE58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(BF58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(BG58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(BH58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(BI58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(BJ58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(BK58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(BL58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(BM58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(BN58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(BO58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(BP58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(BQ58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(BR58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(BS58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(BT58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(BU58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(BV58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(BW58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(BX58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(BY58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(BZ58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(CA58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(CB58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(CC58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(CD58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(CE58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(CF58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(CG58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(CH58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(CI58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(CJ58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(CK58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(CL58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(CM58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(CN58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(CO58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(CP58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(CQ58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(CR58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(CS58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(CT58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(CU58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(CV58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(CW58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(CX58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(CY58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(CZ58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(DA58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(DB58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(DC58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(DD58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(DE58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(DF58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(DG58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(DH58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(DI58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(DJ58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(DK58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(DL58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(DM58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(DN58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(DO58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(DP58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(DQ58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(DR58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(DS58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(DT58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(DU58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(DV58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(DW58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(DX58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(DY58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(DZ58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(EA58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(EB58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(EC58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(ED58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(EE58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(EF58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(EG58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(EH58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(EI58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(EJ58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(EK58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(EL58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(EM58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(EN58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(EO58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(EP58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(EQ58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(ER58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(ES58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(ET58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(EU58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(EV58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(EW58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(EX58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(EY58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(EZ58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(FA58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(FB58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(FC58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(FD58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(FE58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(FF58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(FG58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(FH58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(FI58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(FJ58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(FK58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(FL58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(FM58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(FN58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(FO58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(FP58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(FQ58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(FR58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(FS58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(FT58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(FU58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(FV58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(FW58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(FX58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(FY58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(FZ58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(GA58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(GB58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(GC58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(GD58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(GE58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(GF58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(GG58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(GH58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(GI58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(GJ58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(GK58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(GL58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(GM58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(GN58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(GO58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(GP58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(GQ58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(GR58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(GS58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(GT58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(GU58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(GV58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(GW58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(GX58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(GY58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(GZ58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(HA58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(HB58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(HC58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(HD58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(HE58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(HF58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(HG58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(HH58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(HI58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(HJ58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(HK58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(HL58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(HM58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(HN58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(HO58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(HP58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(HQ58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(HR58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(HS58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(HT58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(HU58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(HV58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(HW58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(HX58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(HY58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(HZ58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(IA58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(IB58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(IC58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(ID58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(IE58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(IF58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(IG58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(IH58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(II58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(IJ58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(IK58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(IL58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(IM58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(IN58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(IO58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(IP58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(IQ58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(IR58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(IS58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(IT58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(IU58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(IV58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(IW58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(IX58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(IY58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(IZ58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(JA58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(JB58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(JC58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(JD58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(JE58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(JF58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(JG58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(JH58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(JI58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(JJ58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(JK58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(JL58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(JM58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(JN58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(JO58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(JP58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(JQ58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(JR58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(JS58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(JT58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(JU58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(JV58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(JW58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(JX58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(JY58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(JZ58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(KA58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(KB58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(KC58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(KD58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(KE58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(KF58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(KG58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(KH58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(KI58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(KJ58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(KK58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(KL58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(KM58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(KN58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(KO58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(KP58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(KQ58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(KR58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(KS58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(KT58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(KU58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(KV58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(KW58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(KX58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(KY58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(KZ58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(LA58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(LB58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(LC58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(LD58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(LE58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(LF58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(LG58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(LH58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(LI58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(LJ58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(LK58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(LL58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(LM58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(LN58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(LO58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(LP58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(LQ58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(LR58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(LS58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(LT58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(LU58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(LV58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(LW58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(LX58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(LY58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(LZ58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(MA58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(MB58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(MC58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(MD58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(ME58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(MF58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(MG58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(MH58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(MI58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(MJ58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(MK58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(ML58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(MM58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(MN58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(MO58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(MP58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(MQ58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(MR58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(MS58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(MT58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(MU58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(MV58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(MW58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(MX58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(MY58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(MZ58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(NA58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(NB58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(NC58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(ND58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(NE58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(NF58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2},{"$f":"LOOKUP(NG58,InputS!19:19,InputS!24:24)","v":1.7999999999999999E-2}]
[null,null,null,"Base rate",null,{"$f":"InputC!G140","v":0.05},null,null,"% p.a.",null,null,{"$f":"$F$60","v":0.05},{"$f":"$F$60","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"$F$60","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"$F$60","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"$F$60","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"$F$60","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"$F$60","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,null,"All-in interest rate",null,null,null,null,"% p.a.",null,null,{"$f":"L59 + L60","v":6.8000000000000005E-2},{"$f":"M59 + M60","v":6.8000000000000005E-2},6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,{"$f":"BY59 + BY60","v":6.8000000000000005E-2},6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,{"$f":"EK59 + EK60","v":6.8000000000000005E-2},6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,{"$f":"GW59 + GW60","v":6.8000000000000005E-2},6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,{"$f":"JI59 + JI60","v":6.8000000000000005E-2},6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,{"$f":"LU59 + LU60","v":6.8000000000000005E-2},6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2]
[null,null,null,{"$f":"D61","v":"All-in interest rate"},null,null,null,null,"% p.p.",null,null,{"$f":"L61/L23","v":6.8000000000000005E-2},{"$f":"M61/M23","v":6.8000000000000005E-2},6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,{"$f":"BY61/BY23","v":6.8000000000000005E-2},6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,{"$f":"EK61/EK23","v":6.8000000000000005E-2},6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,{"$f":"GW61/GW23","v":6.8000000000000005E-2},6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,{"$f":"JI61/JI23","v":6.8000000000000005E-2},6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,{"$f":"LU61/LU23","v":6.8000000000000005E-2},6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2]
[null,null,null,"Semi-annual interest rate",null,null,null,null,{"$f":"I62","v":"% p.p."},null,null,{"$f":"SUMIF(55:55,L55, 62:62) * L52","v":0},{"$f":"SUMIF(55:55,M55, 62:62) * M52","v":0},6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,6.8000000000000005E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,7.5000000000000011E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(55:55,BY55, 62:62) * BY52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(55:55,EK55, 62:62) * EK52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(55:55,GW55, 62:62) * GW52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(55:55,JI55, 62:62) * JI52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(55:55,LU55, 62:62) * LU52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest rate Index",null,null,null,null,"#",null,1,{"$f":"K64*(1 +L63*L10)","v":1},{"$f":"L64*(1 +M63*M10)","v":1},1.0680000000000001,1.1406240000000001,1.2181864320000002,1.3010231093760003,1.3894926808135684,1.4839781831088912,1.5848886995602958,1.6926611311303961,1.8077620880472631,1.9306899100344772,2.0619768239168219,2.202191247943166,2.3519402528033013,2.5283357717635488,2.717960954645815,2.9218080262442512,3.14094362821257,3.3765144003285128,3.629752980353151,3.9019844538796371,4.1946332879206096,4.5092307845146555,4.8474230933532541,5.2109798253547481,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,{"$f":"BX64*(1 +BY63*BY10)","v":5.6018033122563544},5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,{"$f":"EJ64*(1 +EK63*EK10)","v":5.6018033122563544},5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,{"$f":"GV64*(1 +GW63*GW10)","v":5.6018033122563544},5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,{"$f":"JH64*(1 +JI63*JI10)","v":5.6018033122563544},5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,{"$f":"LT64*(1 +LU63*LU10)","v":5.6018033122563544},5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544,5.6018033122563544]
[]
[null,null,null,"PV of Debt Service",null,{"$f":"SUMPRODUCT(L57:NG57/L64:NG64)","v":339148347.52673203}]
[]
[null,null,null,"Starting Balance",null,null,null,null,{"$f":"Currency","v":"€"},null,null,{"$f":"K71","v":0},{"$f":"L71","v":0},339148347.52673203,338869552.59643173,338000196.29485703,336488688.38244092,334196607.31983781,331225169.25535882,327498745.26911449,322887828.20354897,317229706.42119563,310620184.00406384,302891489.67514729,294026766.79424948,283765103.02837831,272192287.72510362,261012935.78000242,248255702.59943354,233762276.67516798,217517924.94738287,199270557.97880745,178854255.84915829,155976269.79639131,130752337.29377589,102787237.39450069,71858395.094636947,37602728.427151404,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,{"$f":"BX71","v":-1.1473894119262695E-6},-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,{"$f":"EJ71","v":-1.1473894119262695E-6},-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,{"$f":"GV71","v":-1.1473894119262695E-6},-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,{"$f":"JH71","v":-1.1473894119262695E-6},-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,{"$f":"LT71","v":-1.1473894119262695E-6},-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6]
[null,null,null,"Debt Drawdown",null,null,null,null,{"$f":"Currency","v":"€"},{"$f":"SUM(L69:XFD69)","v":339148347.52673203},null,{"$f":"$F66 *L30","v":0},{"$f":"$F66 *M30","v":339148347.52673203},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F66 *BY30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F66 *EK30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F66 *GW30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F66 *JI30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F66 *LU30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt repayment",null,null,null,null,{"$f":"Currency","v":"€"},{"$f":"SUM(L70:XFD70)","v":339148347.52673322},null,{"$f":"L57 - L73","v":0},{"$f":"M57 - M73","v":0},278794.93030028045,869356.30157472193,1511507.9124161042,2292081.0626031049,2971438.0644789971,3726423.9862443469,4610917.0655655041,5658121.7823533155,6609522.4171317667,7728694.3289165534,8864722.8808978237,10261663.765871145,11572815.303274717,11179351.945101194,12757233.180568889,14493425.924265556,16244351.727785122,18247366.968575433,20416302.129649155,22877986.052766975,25223932.502615415,27965099.899275199,30928842.299863733,34255666.667485543,37602728.427152552,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY57 - BY73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK57 - EK73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW57 - GW73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI57 - JI73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU57 - LU73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Ending balance",null,null,null,null,{"$f":"Currency","v":"€"},null,null,{"$f":"L68 + L69 - L70","v":0},{"$f":"M68 + M69 - M70","v":339148347.52673203},338869552.59643173,338000196.29485703,336488688.38244092,334196607.31983781,331225169.25535882,327498745.26911449,322887828.20354897,317229706.42119563,310620184.00406384,302891489.67514729,294026766.79424948,283765103.02837831,272192287.72510362,261012935.78000242,248255702.59943354,233762276.67516798,217517924.94738287,199270557.97880745,178854255.84915829,155976269.79639131,130752337.29377589,102787237.39450069,71858395.094636947,37602728.427151404,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,{"$f":"BY68 + BY69 - BY70","v":-1.1473894119262695E-6},-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,{"$f":"EK68 + EK69 - EK70","v":-1.1473894119262695E-6},-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,{"$f":"GW68 + GW69 - GW70","v":-1.1473894119262695E-6},-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,{"$f":"JI68 + JI69 - JI70","v":-1.1473894119262695E-6},-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,{"$f":"LU68 + LU69 - LU70","v":-1.1473894119262695E-6},-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6,-1.1473894119262695E-6]
[null,null,null,"Accrued Interest ",null,null,null,null,null,null,null,{"$f":"L68 * L62","v":0},{"$f":"M68 * M62","v":0},23062087.63181778,23043129.576557361,22984013.348050278,22881230.810005985,22725369.297748972,22523311.5093644,22269914.678299788,21956372.317841332,21571620.036641303,21122172.512276344,20596621.297910016,19993820.142008964,19296027.005929727,20414421.579382773,19575970.183500186,18619177.694957517,17532170.750637602,16313844.371053718,14945291.848410562,13414069.188686874,11698220.23472935,9806425.2970331926,7709042.8045875523,5389379.6320977714,2820204.6320363558,-8.6054205894470233E-8,-8.6054205894470233E-8,-8.6054205894470233E-8,-8.6054205894470233E-8,-8.6054205894470233E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,{"$f":"BY68 * BY62","v":-7.8022480010986338E-8},-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,{"$f":"EK68 * EK62","v":-7.8022480010986338E-8},-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,{"$f":"GW68 * GW62","v":-7.8022480010986338E-8},-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,{"$f":"JI68 * JI62","v":-7.8022480010986338E-8},-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,{"$f":"LU68 * LU62","v":-7.8022480010986338E-8},-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8,-7.8022480010986338E-8]
[null,null,null,"Paid interest",null,null,null,null,null,null,null,{"$f":"IF(L52,SUMIF(55:55,L55,72:72),)","v":0},{"$f":"IF(M52,SUMIF(55:55,M55,72:72),)","v":0},23062087.63181778,23043129.576557361,22984013.348050278,22881230.810005985,22725369.297748972,22523311.5093644,22269914.678299788,21956372.317841332,21571620.036641303,21122172.512276344,20596621.297910016,19993820.142008964,19296027.005929727,20414421.579382773,19575970.183500186,18619177.694957517,17532170.750637602,16313844.371053718,14945291.848410562,13414069.188686874,11698220.23472935,9806425.2970331926,7709042.8045875523,5389379.6320977714,2820204.6320363558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BY52,SUMIF(55:55,BY55,72:72),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EK52,SUMIF(55:55,EK55,72:72),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GW52,SUMIF(55:55,GW55,72:72),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JI52,SUMIF(55:55,JI55,72:72),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LU52,SUMIF(55:55,LU55,72:72),)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Debt Balance test",null,{"$f":"LOOKUP(G10, 4:4, 71:71)","v":-1.1473894119262695E-6},null,null,"Check"]
[]
["END"]

{"sheet":"Audit","index":7,"n_rows":11,"n_cols":9,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
["          ",null,null,null,null,null,null,"Test"]
[]
[null,null,{"$f":"Calculations!D248","v":"Closing Balance check"},null,null,{"$f":"Calculations!G248","v":0},null,{"$f":"ROUND(F3,0)=0","v":true},{"$f":"IF(H3,\"\",C3)","v":""}]
[null,null,"Balance sheet Test",null,null,null,null,{"$f":"Calculations!J461","v":false},{"$f":"IF(H4,\"\",C4)","v":"Balance sheet Test"}]
[null,null,"Run Circular Reference",null,null,{"$f":"Difference","v":7416264.3644507509},null,{"$f":"ROUND(F5,0)=0","v":false},"Run Circular Reference"]
[null,null,"Turbine Reserve",null,null,{"$f":"Calculations!G72","v":0},null,{"$f":"ROUND(F6,0)=0","v":true},""]
[null,null,"Blade Reserve",null,null,{"$f":"Calculations!G91","v":0},null,{"$f":"ROUND(F7,0)=0","v":true},""]
[]
[null,null,"Total Audit Check",null,null,null,null,{"$f":"AND(H3:H5)","v":false}]
[]
[null,null,"Total Test",null,null,null,null,{"$f":"IF(H9,\"Checks OK\",I11)","v":"Run Circular Reference"},{"$f":"I5","v":"Run Circular Reference"}]

{"sheet":"Summary","index":9,"n_rows":69,"n_cols":13,"rows_kept":69,"cut":false,"hidden":false,"merged":[]}
[{"$f":"InputC!$G$182","v":0},"          "]
["Summary"]
[{"$f":"InputC!$A$3","v":"Scenario in use: "}]
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[]
["Key outputs"]
[]
[null,null,null,"Project milestones",null,null,null,null,"Returns"]
[]
[null,null,null,"Construction",null,null,null,null,"Project cashflows"]
[null,null,null,"Construction start",null,"date",{"$f":"InputC!G18","v":"2019-01-01"},null,"NPV",null,"$",null,{"$f":"NPV","v":2436255.4242867138}]
[null,null,null,"Construction duration",null,"months",{"$f":"InputC!G19","v":24},null,"IRR",null,"%",null,{"$f":"Calculations!H139","v":8.0559399724006692E-2}]
[null,null,null,"Construction end",null,"date",{"$f":"InputC!G20","v":"2020-12-31"}]
[null,null,null,null,null,null,null,null,"Equity cashflows (dividends)"]
[null,null,null,"Operations",null,null,null,null,"NPV",null,"$"]
[null,null,null,"Operations start",null,"years",{"$f":"InputC!G24","v":"2021-01-01"},null,"IRR",null,"%",null,{"$f":"Calculations!G354","v":9.0669479966163646E-2}]
[null,null,null,"Operations duration",null,"months",{"$f":"InputC!G25","v":30}]
[null,null,null,"Operations end",null,"years",{"$f":"InputC!G26","v":"2050-12-31"},null,"Ratios"]
[]
[null,null,null,"Key assumptions",null,null,null,null,"DSCR"]
[null,null,null,null,null,null,null,null,"Minimum",null,"x",null,{"$f":"Calculations!G358","v":1.3999999999999995}]
[null,null,null,"Operation Drivers"]
[null,null,null,"Capacity",null,"MW",{"$f":"InputC!G35","v":200},null,"Minimum",null,"x",null,{"$f":"Calculations!G358","v":1.3999999999999995}]
[null,null,null,"Cap Exp per kW",null,"Euro/kW",{"$f":"InputC!G51","v":1900},null,"Date of minimum",null,"date"]
[null,null,null,"Operation Expense/kWy",null,"Euro/kWy",{"$f":"InputC!G66","v":16.25}]
[null,null,null,"Capacity Factor",null,"% p.a.",{"$f":"Calculations!G18","v":0.6},null,"Sources and uses"]
[]
[null,null,null,null,null,null,null,null,"Sources of funds",null,null,"Construction","Full project phase"]
[null,null,null,"Construction cost",null,null,null,null,"Senior debt drawdown",null,"$"]
[null,null,null,"Total cost",null,"$",{"$f":"Calculations!I43","v":380000000},null,"Subordinated debt drawdown",null,"$"]
[null,null,null,"Per MW",null,"$",{"$f":"G31/G24","v":1900000},null,"Equity injection",null,"$"]
[null,null,null,null,null,null,null,null,"Cash on deposit interest received",null,"$"]
[null,null,null,"Gearing",null,null,null,null,"Revenue received",null,"$"]
[null,null,null,"Total debt",null,"$",{"$f":"Calculations!G237","v":344199795.7461642},null,"Sources of funds",null,"$",{"$f":"SUM(L30:L34)","v":0},{"$f":"SUM(M30:M34)","v":0}]
[null,null,null,"Total equity",null,"$",{"$f":"Calculations!I281","v":122941487.3326187}]
[null,null,null,"Gearing",null,"%",{"$f":"Calculations!G280","v":0.69639649551160299},null,"Uses of funds",null,null,"Construction","Full project phase"]
[null,null,null,null,null,null,null,null,"Operating costs paid",null,"$"]
[null,null,null,"Valuation",null,null,null,null,"Major maintenance cost paid",null,"$"]
[null,null,null,"Valuation date",null,"date",null,null,"Corporation tax paid",null,"$"]
[null,null,null,"WACC",null,"%",null,null,"Overdraft interest paid",null,"$"]
[null,null,null,"Cost of equity",null,"%",null,null,"Capital expenditure",null,"$"]
[null,null,null,null,null,null,null,null,"Senior debt interest",null,"$"]
[null,null,null,"Tax & accounting",null,null,null,null,"Senior debt principal repayment",null,"$"]
[null,null,null,"Tax rate",null,"%",null,null,"Sub debt interest",null,"$"]
[null,null,null,"Accounting depreciation",null,"years",null,null,"Sub debt principal repayment",null,"$"]
[null,null,null,null,null,null,null,null,"Equity redemption",null,"$"]
[null,null,null,null,null,null,null,null,"Dividends",null,"$"]
[null,null,null,null,null,null,null,null,"Cash flow in period",null,"$"]
[null,null,null,null,null,null,null,null,"Uses of funds",null,"$",{"$f":"SUM(L38:L49)","v":0},{"$f":"SUM(M38:M49)","v":0}]
[]
[null,null,null,null,null,null,null,null,"Check",null,null,0,0]
[]
[]
[]
[]
[]
[]
["Scenarios"]
[]
[null,null,null,null,null,{"$f":"InputC!J4","v":0},{"$f":"InputC!K4","v":0},{"$f":"InputC!L4","v":0},{"$f":"InputC!M4","v":0},{"$f":"InputC!N4","v":0}]
[]
[null,null,null,"Project cashflows"]
[null,null,null,"NPV",null,68896664.413398162,68828657.973119989,68828657.973119989,68828657.973119989,68828657.973119989]
[null,null,null,"IRR (dividends)",null,0.10187340378761295,0.10185270905494692,0.10185270905494692,0.10185270905494692,0.10185270905494692]
[]
[null,null,null,"Equity cashflows"]
[null,null,null,"NPV",null,38297521.391469866,38569547.152582578,38569547.152582578,38569547.152582578,38569547.152582578]
[null,null,null,"IRR (dividends)",null,0.11712570786476134,0.11739472746849061,0.11739472746849061,0.11739472746849061,0.11739472746849061]